| (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 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 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||
| Revenues | 2,065.4 | 2,182.9 | 2,108.1 | 2,147.2 | 2,152.3 | 2,235.0 | 2,227.7 | 2,240.8 | 2,250.9 | 2,474.5 | 2,438.7 | 2,451.1 | 2,396.6 | 2,454.9 | 2,417.8 | 2,364.2 | |||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 8,503.6 | 8,590.5 | 8,954.4 | 9,237.1 | 9,647.7 | 10,090.8 | 9,894.6 | 9,760.9 | 9,566.6 | 9,307.0 | 6,017.2 | - |
| Cost of Revenue | 2,597.8 | 2,637.2 | 2,896.6 | 3,029.8 | 3,205.6 | 3,382.1 | 3,340.4 | 3,300.5 | 3,173.1 | 3,035.7 | - | - |
| Gross Profit | 5,905.8 | 5,953.3 | 6,057.8 | 6,207.2 | 6,442.0 | 6,708.7 | 6,554.2 | 6,460.3 | 6,393.5 | 6,271.3 | - | - |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | 33.4 | 22.3 | - | - | - | - | - | - | - |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | (2,816.1) | (112.6) | 1,680.1 | 1,701.9 | 1,802.6 | 2,524.6 | 2,115.3 | 1,823.8 | 1,682.4 | 841.0 | 462.8 | - |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | 0.2 | 2.2 | 5.7 | 10.9 | 1.9 | 13.8 | - |
| Interest Expense | - | - | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | (126.1) | (96.9) | (4.1) | 39.5 | 295.8 | 295.0 | 139.7 | 47.2 | (38.7) | (2,862.4) | (259.7) | - |
| Net Income From Continuing Ops | (4,638.8) | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | (9.90) | (4.00) | (0.22) | 0.12 | 0.43 | 2.16 | 0.75 | 0.21 | 0.03 | 2.15 | (1.28) | - |
| EPS Diluted | (9.90) | (4.00) | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | (1,131.1) | 1,584.4 | 3,322.3 | 3,346.2 | 3,576.3 | 4,311.8 | 4,198.7 | 4,087.0 | 4,064.7 | 3,771.6 | 2,163.1 | - |
| EBIT | (2,816.1) | (112.6) | ||||||||||
| 2,329.7 |
| 2,359.8 |
| 2,322.5 |
| 2,322.4 |
| 2,302.3 |
| 2,260.2 |
| 823.5 |
| Cost of Revenue | 631.1 | 664.9 | 639.0 | 662.7 | 670.5 | 721.9 | 711.3 | 719.5 | 743.9 | 847.7 | 820.9 | 819.0 | 813.0 | 800.1 | 790.5 | 795.1 | 787.4 | - | - | - | - | - | - |
| Gross Profit | 1,434.2 | 1,517.9 | 1,469.1 | 1,484.5 | 1,481.8 | 1,513.1 | 1,516.4 | 1,521.3 | 1,507.0 | 1,626.9 | 1,617.8 | 1,632.1 | 1,583.6 | 1,654.9 | 1,627.3 | 1,569.0 | 1,542.4 | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Depreciation & Amortization | 406.5 | 453.5 | 415.3 | 409.7 | 418.5 | 471.7 | 386.3 | 395.8 | 388.4 | - | - | - | 561.4 | 555.1 | 536.1 | 648.5 | |||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | 194.6 | 191.4 | 201.3 | 200.6 | 208.2 | 208.2 | 226.1 | 231.8 | ||||||
| Other Operating Expenses | 660.2 | 636.2 | 650.5 | 696.9 | 698.2 | 692.5 | 674.6 | 670.5 | 674.3 | 598.3 | 568.2 | 569.5 | 564.4 | 562.4 | 569.1 | 575.7 | 583.0 | ||||||
| Total Operating Expenses | 4,425.5 | 1,785.2 | 3,272.9 | 1,836.1 | 1,808.8 | 1,894.3 | 1,783.1 | 1,739.2 | 1,857.8 | 2,047.3 | 1,967.1 | 1,968.5 | 1,954.1 | 1,926.2 | 1,912.2 | ||||||||
| Operating Income | |||||||||||||||||||||||
| Operating Income | (2,360.1) | 397.6 | (1,164.8) | 311.1 | 343.5 | 340.8 | 444.6 | 501.6 | 393.2 | 427.3 | 471.5 | 482.5 | 442.5 | 528.7 | 505.6 | 335.1 | 313.0 | 217.1 | 120.6 | 253.3 | 250.1 | 142.8 | 45.4 |
| Non-Operating | |||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | 1.8 | 1.5 | 0.6 | 1.8 | 1.0 | 1.4 | 5.3 | 3.1 | 0.5 | 1.0 | 0.2 | 0.2 | 0.4 | 6.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | 378.3 | 388.8 | 381.2 | 388.3 | 398.9 | 389.6 | 390.5 | 377.3 | 370.4 | |||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (10.4) | ||||||
| Other Non-Operating Income | (562.0) | (481.4) | (458.6) | (446.8) | (430.7) | (433.1) | (495.3) | (430.9) | (403.1) | (435.2) | (356.2) | (355.0) | (490.3) | (383.2) | (375.9) | (438.7) | |||||||
| Pre-Tax Income | (2,922.1) | (83.7) | (1,623.4) | (135.6) | (87.2) | (92.4) | (50.7) | 70.7 | (10.0) | (7.9) | 115.3 | 127.6 | (47.8) | 145.5 | 129.7 | (103.6) | |||||||
| Tax & Net | |||||||||||||||||||||||
| Income Tax Expense | (45.1) | (31.9) | (1.4) | (47.6) | (16.0) | (46.1) | (9.9) | 49.0 | 2.9 | (9.3) | 37.9 | 41.2 | (22.6) | (68.3) | 96.0 | (5.6) | (60.7) | (2,422.4) | (141.6) | (252.5) | (45.9) | (118.2) | 91.3 |
| Net Income From Continuing Ops | (2,877.0) | (51.8) | (1,622.0) | (88.0) | (71.3) | (46.2) | (40.8) | 21.7 | (12.9) | 1.3 | 77.4 | 86.4 | (25.2) | 213.8 | 33.7 | (98.0) | (128.9) | ||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income | (2,877.0) | (51.8) | (1,622.0) | (88.0) | (71.3) | (46.2) | (40.8) | 21.7 | (12.9) | 1.3 | 77.4 | 86.4 | (25.2) | 213.8 | 33.7 | (98.0) | (128.9) | ||||||
| Net Income Attributable To Parent | (2,884.1) | (71.2) | (1,625.9) | (96.3) | (75.7) | (54.1) | (43.0) | 15.4 | (21.2) | 0.3 | 77.2 | 86.4 | (25.0) | 213.1 | 32.6 | (97.9) | |||||||
| Less: Minority Interest | 7.1 | 19.4 | 3.9 | 8.3 | 4.4 | 7.9 | 2.1 | 6.3 | 8.3 | 1.0 | 0.2 | 0.0 | (0.2) | 0.7 | 1.2 | (0.1) | 0.0 | ||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income To Common Shareholders | (2,884.1) | (71.2) | (1,625.9) | (96.3) | (75.7) | (54.1) | (43.0) | 15.4 | (21.2) | 0.3 | 77.2 | 86.4 | (25.0) | 213.1 | 32.6 | ||||||||
| Per Share | |||||||||||||||||||||||
| EPS Basic | (6.10) | - | (3.47) | (0.21) | (0.16) | - | (0.09) | 0.03 | (0.05) | - | 0.12 | 0.13 | - | - | 0.04 | (0.13) | - | - | (0.26) | - | - | - | - |
| EPS Diluted | (6.10) | - | (3.47) | (0.21) | (0.16) | - | (0.09) | 0.03 | (0.05) | - | 0.12 | 0.13 | - | - | 0.04 | (0.13) | - | - | |||||
| Shares Basic | 472.4 | - | 468.7 | 467.7 | 464.9 | - | 460.6 | 460.0 | 457.4 | - | 643.8 | 668.0 | - | - | 733.0 | 737.1 | - | - | |||||
| Shares Diluted | 472.4 | - | 468.7 | 467.7 | 464.9 | - | - | 460.0 | 457.4 | - | 646.0 | 668.6 | - | - | 733.0 | 737.1 | - | - | |||||
| Supplementary Data | |||||||||||||||||||||||
| EBITDA | (1,953.6) | 851.1 | (749.5) | 720.8 | 761.9 | 812.5 | 830.9 | 897.4 | 781.5 | - | - | - | 1,003.9 | 1,083.8 | 1,041.6 | 983.6 | 955.7 | 1,008.8 | 943.9 | 960.1 | 858.8 | 813.7 | 259.5 |
| EBIT | (2,360.1) | 397.6 | (1,164.8) | 311.1 | 343.5 | 340.8 | 444.6 | 501.6 | 393.2 | 427.3 | 471.5 | 482.5 | 442.5 | 528.7 | 505.6 | 335.1 | 313.0 | 217.1 | 120.6 | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1,685.0 | 1,697.0 | 1,642.2 | 1,644.3 | 1,773.7 | 1,787.2 | 2,083.4 | 2,263.1 | 2,382.3 | 2,930.6 | 1,700.3 | - |
| Amortization of Intangibles | - | 270.8 | 315.8 | 391.4 | 555.3 | 641.8 | 738.6 | 787.9 | 874.2 | 1,341.8 | 653.4 | 7.8 |
| Other Operating Expenses | 2,643.8 | 2,681.7 | 2,711.8 | 2,646.3 | 2,735.5 | 2,379.8 | 2,264.5 | 2,300.4 | 2,290.3 | 2,347.3 | 1,702.5 | - |
| Total Operating Expenses | 11,319.7 | 8,703.0 | 7,274.3 | 7,535.1 | 7,845.1 | 7,566.2 | 7,779.4 | 7,937.0 | 7,884.2 | 8,465.9 | 5,554.4 | - |
| - |
| - |
| - |
| 1,266.8 |
| 1,352.5 |
| 1,536.6 |
| 1,556.3 |
| 1,603.1 |
| 1,456.5 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | 0.0 | (10.8) | (10.0) | (1.1) | - |
| Other Non-Operating Income | (1,948.7) | (1,817.4) | (1,762.4) | (1,583.4) | (1,285.9) | (1,218.7) | (1,532.1) | (1,636.7) | (1,700.4) | (2,208.6) | (1,554.0) | - |
| Pre-Tax Income | (4,764.8) | (1,930.0) | (82.3) | 118.6 | 516.7 | 1,305.9 | 583.2 | 187.1 | (18.1) | (1,367.6) | (1,091.1) | - |
| (1,833.0) |
| (78.3) |
| 79.0 |
| 220.9 |
| 1,010.9 |
| 443.5 |
| 139.9 |
| 20.6 |
| 1,494.8 |
| (831.5) |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (4,638.8) | (1,833.0) | (78.3) | 79.0 | 220.9 | 1,010.9 | 443.5 | 139.9 | 20.6 | 1,494.8 | (831.5) | - |
| Net Income Attributable To Parent | (4,677.4) | (1,869.0) | (102.9) | 53.2 | 194.6 | 990.3 | 436.2 | 138.9 | 18.8 | 1,493.2 | (832.0) | - |
| Less: Minority Interest | 38.7 | 36.0 | 24.6 | 25.8 | 26.3 | 20.6 | 7.3 | 1.0 | 1.8 | 1.6 | 0.6 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (4,677.4) | (1,869.0) | (102.9) | 53.2 | 194.6 | 990.3 | 436.2 | 138.9 | 18.8 | 1,493.2 | (832.0) | - |
| (0.22) |
| 0.12 |
| 0.43 |
| 2.14 |
| 0.75 |
| 0.21 |
| 0.03 |
| 2.15 |
| (1.28) |
| - |
| Shares Basic | 472.4 | 467.8 | 459.9 | 454.7 | 453.2 | 458.3 | 581.1 | 660.4 | 730.1 | 696.1 | 649.5 | - |
| Shares Diluted | 472.4 | 467.8 | 459.9 | 455.0 | 453.3 | 462.3 | 583.7 | 662.5 | 730.1 | 696.1 | 649.5 | - |
| 1,680.1 |
| 1,701.9 |
| 1,802.6 |
| 2,524.6 |
| 2,115.3 |
| 1,823.8 |
| 1,682.4 |
| 841.0 |
| 462.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 642.7 |
| 791.8 |
| 823.3 |
| 706.8 |
| 608.7 |
| 670.9 |
| 214.1 |
| 360.2 |
| 426.4 |
| 317.2 |
| 238.0 |
| 258.7 |
| 32.4 |
| 577.8 |
| 570.1 |
| 591.2 |
| 608.1 |
| 660.3 |
| 214.5 |
| 2,029.1 |
| 2,016.7 |
| 2,142.8 |
| 2,201.9 |
| 2,069.1 |
| 2,052.1 |
| 2,117.4 |
| 778.1 |
| 379.1 |
| 420.4 |
| 433.3 |
| 446.2 |
| 293.8 |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| (502.7) |
| (396.1) |
| (454.6) |
| (985.7) |
| (372.2) |
| (433.6) |
| (236.2) |
| (189.7) |
| (179.1) |
| (334.0) |
| (732.4) |
| (122.1) |
| (290.8) |
| (190.8) |
| 2,243.3 |
| (192.4) |
| (479.9) |
| (76.2) |
| (172.6) |
| (282.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,243.3 |
| (192.4) |
| (479.9) |
| (76.2) |
| (172.6) |
| (282.1) |
| (129.0) |
| 2,242.5 |
| (192.6) |
| (480.3) |
| (76.4) |
| (172.8) |
| (281.8) |
| 0.9 |
| 0.1 |
| 0.4 |
| 0.2 |
| 0.3 |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| (97.9) |
| (129.0) |
| 2,242.5 |
| (192.6) |
| (480.3) |
| (76.4) |
| (172.8) |
| (281.8) |
| (0.26) |
| - |
| - |
| - |
| - |
| 737.1 |
| - |
| - |
| - |
| - |
| 737.1 |
| - |
| - |
| - |
| - |
| 253.3 |
| 250.1 |
| 142.8 |
| 45.4 |