| (in millions of USD, except per-share data) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q3 FY 22 | Q2 FY 22 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q3 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1,588.6 | 1,491.0 | 1,536.0 | 1,547.0 | 1,451.2 | 1,514.6 | 1,572.8 | 1,504.2 | 1,597.4 | 1,613.9 | 2,162.5 | 1,573.1 | 1,617.9 | 1,642.8 | 1,511.9 | 1,601.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 6,162.6 | 6,590.2 | 6,874.4 | 6,996.2 | 6,624.3 | 4,433.2 | 6,503.3 | 6,422.7 | 6,418.0 | 6,754.5 | 6,780.1 | 6,751.6 | 6,405.5 | 6,258.3 | 6,226.6 | 6,988.4 |
| Cost of Revenue | 3,519.0 | 3,919.5 | 4,031.1 | 3,983.6 | 3,747.7 | 3,069.1 | 4,291.5 | 4,199.7 | 4,166.4 | 4,350.8 | 4,272.6 | 4,247.1 | 4,047.3 | 3,980.9 | 4,102.9 | 4,827.8 |
| Gross Profit | 2,643.6 | 2,670.7 | 2,843.3 | 3,012.6 | 2,876.6 | 1,364.1 | 2,211.8 | 2,223.0 | 2,251.6 | 2,403.7 | 2,507.5 | 2,504.5 | 2,358.2 | 2,277.5 | 2,123.7 | 2,160.7 |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Operating | ||||||||||||||||
| Interest Income | 47.2 | 53.6 | 45.2 | 12.8 | 1.8 | 0.5 | 1.0 | 0.8 | 0.7 | 1.3 | 1.2 | 1.4 | 1.7 | 2.4 | 2.5 | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 187.4 | 136.2 | 177.8 | 217.8 | 225.9 | (81.8) | 37.7 | (7.8) | 88.5 | 140.8 | 179.5 | 145.1 | (62.5) | 84.5 | 12.7 | |
| Per Share | ||||||||||||||||
| EPS Basic | 39.51 | 36.82 | 44.73 | 50.81 | 41.88 | (3.16) | 6.23 | 7.51 | 4.93 | 6.91 | 7.79 | 6.98 | 8.67 | 2.68 | 0.93 | (3.25) |
| Supplementary Data | ||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,052.1 |
| 821.6 |
| 1,423.7 |
| 1,458.8 |
| 1,497.9 |
| 1,455.0 |
| 1,500.7 |
| 1,491.4 |
| 1,396.8 |
| 1,463.8 |
| 1,452.8 |
| 1,984.0 |
| 1,406.5 |
| 1,488.8 |
| 1,538.8 |
| 1,472.9 |
| 1,613.4 |
| 1,499.1 |
| 1,512.9 |
| 1,588.5 |
| 1,506.9 |
| 1,516.8 |
| 1,589.4 |
| 1,486.3 |
| Cost of Revenue | 870.4 | 831.6 | 959.3 | 857.7 | 819.3 | 930.3 | 857.8 | 834.5 | 958.8 | 891.3 | 1,325.3 | 855.7 | 941.2 | 861.4 | 796.3 | 927.2 | 658.7 | 688.5 | 926.8 | 1,032.0 | 927.8 | 954.9 | 1,017.2 | 903.7 | 890.1 | 1,007.1 | 870.0 | 1,355.6 | 878.9 | 993.4 | 938.6 | 912.9 | 960.4 | 924.4 | 976.3 | 939.2 | 937.4 | 976.8 | 937.8 | 919.6 |
| Gross Profit | 718.3 | 659.3 | 576.7 | 689.3 | 631.8 | 584.3 | 715.0 | 669.7 | 638.6 | 722.6 | 837.2 | 717.4 | 676.7 | 781.3 | 715.6 | 674.2 | 393.4 | 133.1 | 496.9 | 426.8 | 570.2 | 500.0 | 483.5 | 587.7 | 506.7 | 456.8 | 582.8 | 628.4 | 527.6 | 495.4 | 600.2 | 559.9 | 653.0 | 574.7 | 536.6 | 649.3 | 569.5 | 540.0 | 651.6 | 566.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 444.0 | 440.4 | 434.2 | 421.7 | 418.9 | 433.7 | 426.7 | 421.8 | 412.5 | 406.4 | 458.4 | 413.8 | 401.3 | 400.8 | 393.2 | 365.9 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 43.3 | 44.4 | 44.7 | 44.5 | 44.0 | 46.4 | 46.1 | 44.7 | 44.8 | 45.7 | 47.6 | 46.7 | 47.9 | 46.2 | 50.2 | 50.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 11.2 | 13.3 | 11.5 | 11.2 | 14.1 | 13.7 | 13.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 10.5 | 10.2 | 10.1 | 10.3 | 9.6 | 9.8 | (3.5) | (1.8) | 0.1 | 0.1 | 3.4 | 7.0 | 9.6 | 10.6 | 10.6 | 10.8 | 12.2 | 12.3 | ||||||||||||||||||||||
| Income From Equity Investments | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 327.0 | 168.8 | 94.6 | 213.7 | 162.5 | 97.1 | 234.8 | 199.4 | 171.6 | 263.1 | 332.1 | 242.7 | 210.6 | 324.0 | 254.6 | 240.3 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 76.8 | 39.0 | 21.8 | 49.9 | 37.9 | 22.6 | 54.8 | 44.0 | 40.1 | 61.6 | 43.0 | 54.8 | 47.1 | 72.9 | 57.3 | 54.7 | (31.6) | (66.2) | (2.6) | (11.5) | 22.2 | (2.7) | (1.0) | 22.7 | 6.8 | (10.0) | 36.2 | 27.5 | 12.3 | 6.5 | 42.2 | 25.0 | 58.0 | 30.1 | 18.9 | 61.0 | 27.6 | 19.7 | 63.4 | 24.2 |
| Net Income From Continuing Ops | 250.6 | 129.8 | 72.8 | 163.8 | 124.6 | 74.5 | 180.0 | 155.3 | 131.5 | 201.5 | 289.2 | 187.9 | 163.4 | 251.1 | 197.3 | 185.7 | 31.9 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 250.6 | 129.8 | 72.8 | 163.8 | 124.6 | 74.5 | 180.0 | 155.3 | 131.5 | 201.5 | 289.2 | 187.9 | 163.4 | 251.1 | 197.3 | 185.7 | 31.9 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 250.6 | 129.8 | 72.8 | 163.8 | 124.6 | 74.5 | 180.0 | 155.3 | 131.5 | 201.5 | 289.2 | 187.9 | 163.4 | 251.1 | 197.3 | 185.7 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 250.6 | 129.8 | 72.8 | 163.8 | 124.6 | 74.5 | 180.0 | 155.3 | 131.5 | 201.5 | 289.2 | 187.9 | 163.4 | 251.1 | 197.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 16.04 | 8.31 | 4.66 | 10.39 | 7.73 | 4.59 | 11.09 | 9.49 | 7.98 | 11.85 | - | 10.96 | 9.30 | 13.68 | 9.81 | 8.81 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.13 | 0.79 | 2.50 | 1.03 |
| EPS Diluted | 16.04 | 8.31 | 4.66 | 10.39 | 7.73 | 4.59 | 11.09 | 9.49 | 7.98 | 11.85 | - | 10.96 | 9.30 | 13.68 | 9.81 | 8.81 | - | - | ||||||||||||||||||||||
| Shares Basic | 15.6 | 15.6 | 15.6 | 15.8 | 16.1 | 16.2 | 16.2 | 16.4 | 16.5 | 17.0 | - | 17.1 | 17.6 | 18.4 | 20.1 | 21.1 | - | - | ||||||||||||||||||||||
| Shares Diluted | 15.6 | 15.6 | 15.6 | 15.8 | 16.1 | 16.2 | 16.2 | 16.4 | 16.5 | 17.0 | - | 17.1 | 17.6 | 18.4 | 20.1 | 21.1 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| Selling General & Administrative | 1,740.2 | 1,731.2 | 1,717.4 | 1,674.3 | 1,536.6 | 1,211.5 | 1,691.2 | 1,684.9 | 1,646.8 | 1,669.9 | 1,663.9 | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 176.8 | 177.9 | 179.6 | 188.4 | 199.3 | 213.4 | 223.8 | 231.6 | 243.7 | 252.1 | 252.3 | 261.6 | 259.5 | 263.4 | 264.8 | 286.2 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Interest Expense | 41.1 | 39.9 | (4.6) | 30.5 | 43.1 | 49.1 | 52.5 | 62.6 | 63.1 | 60.9 | 61.3 | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | (4.6) | (3.3) | (1.6) |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 804.1 | 729.7 | 916.6 | 1,109.5 | 1,088.4 | (153.4) | 208.0 | 212.7 | 257.7 | 408.8 | 510.8 | 479.8 | 396.7 | 268.7 | 84.5 | (380.0) |
| (140.5) |
| Net Income From Continuing Ops | 617.0 | 593.5 | 738.8 | 891.6 | 862.5 | (71.7) | 170.3 | 221.3 | 169.2 | 269.4 | 331.9 | 336.0 | 463.9 | 179.6 | 68.5 | (241.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 617.0 | 593.5 | 738.8 | 891.6 | 862.5 | (71.7) | 170.3 | 221.3 | 169.2 | 269.4 | 331.9 | 336.0 | 463.9 | 179.6 | 68.5 | (241.1) |
| Net Income Attributable To Parent | 617.0 | 593.5 | 738.8 | 891.6 | 862.5 | (71.7) | 170.3 | 221.3 | 169.2 | 269.4 | 331.9 | 336.0 | 463.9 | 179.6 | 68.5 | (241.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 617.0 | 593.5 | 738.8 | 891.6 | 862.5 | (71.7) | 170.3 | 221.3 | 169.2 | 269.4 | 331.9 | 336.0 | 463.9 | 179.6 | 68.5 | (241.1) |
| EPS Diluted | 39.51 | 36.82 | 44.73 | 50.81 | 41.88 | (3.16) | 6.23 | 7.51 | 4.93 | 6.91 | 7.79 | 6.87 | 8.52 | 2.67 | 0.93 | (3.25) |
| Shares Basic | 15.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27.3 | 29.5 | 34.3 | 39.0 | 42.6 | 48.1 | 53.5 | 66.9 | 73.8 | - |
| Shares Diluted | 15.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27.3 | 29.5 | 34.3 | 39.0 | 42.6 | 48.9 | 54.4 | 67.2 | 73.8 | - |
| EBIT |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 318.2 |
| 290.4 |
| 418.1 |
| 409.1 |
| 405.2 |
| 418.9 |
| 408.4 |
| 405.9 |
| 409.4 |
| 399.9 |
| 396.6 |
| 442.7 |
| 410.6 |
| 395.1 |
| 398.3 |
| 412.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.4 |
| 50.9 |
| 56.1 |
| 54.4 |
| 52.4 |
| 55.8 |
| 56.2 |
| 56.0 |
| 57.0 |
| 59.9 |
| 60.0 |
| 61.2 |
| 60.7 |
| 60.6 |
| 61.2 |
| 65.6 |
| 61.7 |
| 62.7 |
| 62.1 |
| 62.3 |
| 64.9 |
| 64.2 |
| 65.6 |
| 65.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.5 |
| 12.2 |
| 11.2 |
| 12.1 |
| 14.3 |
| 14.0 |
| 15.0 |
| 15.8 |
| 15.7 |
| 15.7 |
| 15.6 |
| 16.0 |
| 15.7 |
| 14.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| (228.1) |
| 2.9 |
| (52.2) |
| 100.8 |
| 4.8 |
| (3.8) |
| 103.2 |
| 21.3 |
| (27.0) |
| 102.5 |
| 84.4 |
| 35.1 |
| 18.6 |
| 119.6 |
| 70.3 |
| 167.3 |
| 85.3 |
| 53.1 |
| 172.4 |
| 78.4 |
| 55.8 |
| 180.2 |
| 72.7 |
| (162.0) |
| 5.5 |
| (40.7) |
| 78.6 |
| 7.4 |
| (2.9) |
| 80.5 |
| 14.5 |
| (17.1) |
| 66.3 |
| 56.9 |
| 22.8 |
| 12.1 |
| 77.4 |
| 45.7 |
| 109.6 |
| 55.2 |
| 34.4 |
| 111.7 |
| 50.9 |
| 36.5 |
| 117.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (162.0) |
| 5.5 |
| (40.7) |
| 78.6 |
| 7.4 |
| (2.9) |
| 80.5 |
| 14.5 |
| (17.1) |
| 66.3 |
| 56.9 |
| 22.8 |
| 12.1 |
| 77.4 |
| 45.7 |
| 109.6 |
| 55.2 |
| 34.4 |
| 111.7 |
| 50.9 |
| 36.5 |
| 117.2 |
| - |
| 31.9 |
| (162.0) |
| 5.5 |
| (40.7) |
| 78.6 |
| 7.4 |
| (2.9) |
| 80.5 |
| 14.5 |
| (17.1) |
| 66.3 |
| 56.9 |
| 22.8 |
| 12.1 |
| 77.4 |
| 45.7 |
| 109.6 |
| 55.2 |
| 34.4 |
| 111.7 |
| 50.9 |
| 36.5 |
| 117.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 185.7 |
| 31.9 |
| (162.0) |
| 5.5 |
| (40.7) |
| 78.6 |
| 7.4 |
| (2.9) |
| 80.5 |
| 14.5 |
| (17.1) |
| 66.3 |
| 56.9 |
| 22.8 |
| 12.1 |
| 77.4 |
| 45.7 |
| 109.6 |
| 55.2 |
| 34.4 |
| 111.7 |
| 50.9 |
| 36.5 |
| 117.2 |
| 48.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.13 |
| 0.79 |
| 2.50 |
| 1.01 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.2 |
| 46.3 |
| 46.9 |
| 47.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.2 |
| 46.3 |
| 46.9 |
| 48.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |