| (in millions of USD, except per-share data) | Q2 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 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q3 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||
| Revenues | 1,912.0 | 1,895.0 | 1,864.0 | 1,943.0 | 1,770.0 | 1,858.0 | 1,828.0 | 1,589.0 | 1,486.0 | 1,554.0 | 1,549.0 | 1,618.0 | 1,686.0 | 1,506.0 | 1,496.0 | 1,477.0 | ||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 7,614.0 | 7,472.0 | 6,761.0 | 6,242.0 | 6,370.0 | 5,846.0 | 5,071.0 | 4,988.0 | 4,827.0 | 4,519.0 | 4,455.0 |
| Cost of Revenue | 5,378.0 | 5,276.0 | 4,860.0 | 4,546.0 | 4,604.0 | 4,262.0 | 3,727.0 | 3,711.0 | 3,402.0 | 3,203.0 | 3,090.0 |
| Gross Profit | 2,236.0 | 2,196.0 | 1,901.0 | 1,696.0 | 1,766.0 | 1,584.0 | 1,344.0 | 1,277.0 | 1,425.0 | 1,316.0 | 1,365.0 |
| Operating Expenses | |||||||||||
| Research & Development | 180.0 | 167.0 | 111.0 | 109.0 | 111.0 | 86.0 | 74.0 | 87.0 | - | - | - |
| Selling General & Administrative | 1,300.0 | 1,266.0 | |||||||||
| Operating Income | |||||||||||
| Operating Income | 573.0 | 607.0 | 520.0 | 547.0 | 611.0 | 559.0 | 311.0 | 258.0 | 493.0 | 445.0 | 530.0 |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | 3.0 | 7.0 | 3.0 | - |
| Interest Expense | 157.0 | 135.0 | 81.0 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 78.0 | 70.0 | 105.0 | 103.0 | 135.0 | 111.0 | 64.0 | 35.0 | (301.0) | 560.0 | 133.0 |
| Net Income From Continuing Ops | (495.0) | (527.0) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (3.53) | (3.77) | 0.62 | 1.43 | 1.94 | 1.68 | 0.30 | 0.29 | 3.31 | (3.22) | 1.44 |
| EPS Diluted | (3.44) | (3.77) | 0.61 | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | - | 802.0 | 664.0 | 645.0 | 705.0 | 647.0 | 397.0 | 338.0 | 559.0 | 512.0 | 594.0 |
| EBIT | 573.0 | 607.0 | 520.0 | ||||||||
| 1,419.0 |
| 1,501.0 |
| 1,362.0 |
| 1,029.0 |
| 1,179.0 |
| 1,304.0 |
| 1,226.0 |
| 1,242.0 |
| 1,216.0 |
| 1,266.0 |
| 1,200.0 |
| 1,196.0 |
| 1,165.0 |
| 1,152.0 |
| Cost of Revenue | 1,361.0 | 1,335.0 | 1,308.0 | 1,374.0 | 1,259.0 | 1,328.0 | 1,304.0 | 1,142.0 | 1,086.0 | 1,137.0 | 1,131.0 | 1,188.0 | 1,219.0 | 1,068.0 | 1,075.0 | 1,091.0 | 1,051.0 | 1,047.0 | 992.0 | 793.0 | 895.0 | 971.0 | 917.0 | 919.0 | 884.0 | 877.0 | 853.0 | 850.0 | 822.0 | 816.0 |
| Gross Profit | 551.0 | 560.0 | 556.0 | 569.0 | 511.0 | 530.0 | 524.0 | 447.0 | 400.0 | 417.0 | 418.0 | 430.0 | 467.0 | 438.0 | 421.0 | 386.0 | 368.0 | 454.0 | 370.0 | 236.0 | 284.0 | 333.0 | 309.0 | 323.0 | 332.0 | 389.0 | 347.0 | 346.0 | 343.0 | 336.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||
| Research & Development | 48.0 | 47.0 | 44.0 | 41.0 | 35.0 | 42.0 | 23.0 | 21.0 | 25.0 | 28.0 | 25.0 | 29.0 | 28.0 | 24.0 | 20.0 | 22.0 | 21.0 | - | 18.0 | 19.0 | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 340.0 | 317.0 | 324.0 | 319.0 | 306.0 | 310.0 | 317.0 | 280.0 | 231.0 | 233.0 | 244.0 | 236.0 | 244.0 | 236.0 | 227.0 | 236.0 | ||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Depreciation & Amortization | 51.0 | - | - | - | 47.0 | - | - | - | 24.0 | - | 24.0 | 15.0 | 29.0 | 20.0 | 15.0 | 15.0 | ||||||||||||||
| Amortization of Intangibles | 31.0 | 31.0 | 31.0 | 30.0 | 30.0 | 29.0 | 29.0 | 13.0 | 9.0 | 9.0 | 9.0 | 10.0 | 9.0 | 6.0 | 7.0 | 7.0 | ||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | 44.0 | - | - | 58.0 | 28.0 | 44.0 | |||||||||||||
| Total Operating Expenses | 449.0 | 420.0 | 402.0 | 392.0 | 375.0 | 386.0 | 398.0 | 325.0 | 272.0 | 308.0 | 280.0 | 275.0 | - | - | - | - | ||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Income | 102.0 | 140.0 | 154.0 | 177.0 | 136.0 | 144.0 | 126.0 | 122.0 | 128.0 | 109.0 | 138.0 | 155.0 | 186.0 | 172.0 | 167.0 | 121.0 | 130.0 | 152.0 | 131.0 | (6.0) | 34.0 | 72.0 | 59.0 | 42.0 | 85.0 | - | 128.0 | 129.0 | - | 128.0 |
| Non-Operating | ||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | 1.0 | 1.0 | - | - | - | - | - |
| Interest Expense | 47.0 | 49.0 | 37.0 | 24.0 | 25.0 | 26.0 | 27.0 | 15.0 | 13.0 | 16.0 | - | 15.0 | 14.0 | 11.0 | 12.0 | 12.0 | 13.0 | 14.0 | ||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Operating Income | 0.0 | 65.0 | (7.0) | (9.0) | (6.0) | 46.0 | (10.0) | (1.0) | (42.0) | (56.0) | (40.0) | (44.0) | (42.0) | (40.0) | (58.0) | (28.0) | (44.0) | |||||||||||||
| Pre-Tax Income | 55.0 | 156.0 | 110.0 | (738.0) | 15.0 | 45.0 | 44.0 | 59.0 | 73.0 | 37.0 | 81.0 | 96.0 | 131.0 | 121.0 | 97.0 | 81.0 | ||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||
| Income Tax Expense | 17.0 | 20.0 | (46.0) | 87.0 | 9.0 | 22.0 | 24.0 | 29.0 | 30.0 | 16.0 | 24.0 | 33.0 | 37.0 | 34.0 | 29.0 | 23.0 | 24.0 | 38.0 | 7.0 | 23.0 | (4.0) | - | - | - | 36.0 | 22.0 | (329.0) | (28.0) | 34.0 | 35.0 |
| Net Income From Continuing Ops | 38.0 | 136.0 | 156.0 | (825.0) | 6.0 | 23.0 | 20.0 | 30.0 | 43.0 | 21.0 | 57.0 | 63.0 | 94.0 | 87.0 | 68.0 | 58.0 | 49.0 | |||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Net Income | 38.0 | 136.0 | 156.0 | (825.0) | 6.0 | 23.0 | 20.0 | 30.0 | 43.0 | 21.0 | 57.0 | 63.0 | 94.0 | 87.0 | 68.0 | 58.0 | 49.0 | |||||||||||||
| Net Income Attributable To Parent | 38.0 | 136.0 | 156.0 | (825.0) | 6.0 | 23.0 | 20.0 | 30.0 | 43.0 | 21.0 | 57.0 | 63.0 | 94.0 | 87.0 | 68.0 | 58.0 | ||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Less: Preferred Dividends | 9.0 | 9.0 | 9.0 | 8.0 | 9.0 | 9.0 | 8.0 | 2.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | |||||||||||||
| Net Income To Common Shareholders | 26.0 | 143.0 | 131.0 | (833.0) | (3.0) | 9.0 | 11.0 | 28.0 | 43.0 | 21.0 | 57.0 | 63.0 | 94.0 | 87.0 | 68.0 | |||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||
| EPS Basic | 0.17 | - | 0.88 | (5.59) | (0.02) | - | 0.07 | 0.19 | 0.29 | 0.14 | 0.39 | 0.43 | 0.65 | 0.60 | 0.47 | 0.40 | 0.34 | - | 0.61 | (0.62) | (0.17) | - | 0.07 | (0.09) | 0.39 | - | 2.53 | 0.27 | 0.37 | - |
| EPS Diluted | 0.17 | - | 0.85 | (5.59) | (0.02) | - | 0.07 | 0.19 | 0.29 | 0.14 | 0.38 | 0.42 | 0.63 | 0.58 | 0.46 | 0.39 | 0.33 | - | ||||||||||||
| Shares Basic | 151.0 | - | 149.0 | 149.0 | 148.0 | - | 147.0 | 146.0 | 146.0 | 147.0 | 147.0 | 146.0 | 145.0 | 145.0 | 144.3 | 143.9 | 143.4 | - | ||||||||||||
| Shares Diluted | 155.0 | - | 154.0 | 149.0 | 148.0 | - | 149.0 | 149.0 | 148.0 | 148.0 | 149.0 | 149.0 | 149.0 | 149.0 | 148.6 | 148.3 | 147.7 | - | ||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||
| EBITDA | 153.0 | - | - | - | 183.0 | - | - | - | 152.0 | - | 162.0 | 170.0 | 215.0 | 192.0 | 182.0 | 136.0 | 153.0 | 174.0 | 153.0 | - | 55.0 | 97.0 | 78.0 | 62.0 | 101.0 | - | 144.0 | 145.0 | - | - |
| EBIT | 102.0 | 140.0 | 154.0 | 177.0 | 136.0 | 144.0 | 126.0 | 122.0 | 128.0 | 109.0 | 138.0 | 155.0 | 186.0 | 172.0 | 167.0 | 121.0 | 130.0 | 152.0 | 131.0 | |||||||||||
| 1,138.0 |
| 960.0 |
| 974.0 |
| 909.0 |
| 889.0 |
| 932.0 |
| 932.0 |
| 871.0 |
| 870.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 195.0 | 144.0 | 98.0 | 94.0 | 88.0 | 86.0 | 80.0 | 66.0 | 67.0 | 64.0 |
| Amortization of Intangibles | 123.0 | 122.0 | 80.0 | 38.0 | 35.0 | 30.0 | 30.0 | 30.0 | 21.0 | 10.0 | 7.0 |
| Other Operating Expenses | - | - | (218.0) | (169.0) | (139.0) | (159.0) | (147.0) | (118.0) | 369.0 | 279.0 | 185.0 |
| Total Operating Expenses | 1,663.0 | 1,589.0 | 1,381.0 | 1,149.0 | 1,155.0 | 1,025.0 | - | - | - | - | - |
| 65.0 |
| 54.0 |
| 48.0 |
| 63.0 |
| 69.0 |
| 20.0 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 49.0 | 43.0 | (7.0) | 9.0 | (139.0) | (159.0) | (147.0) | (13.0) | (4.0) | (1.0) | (185.0) |
| Pre-Tax Income | (417.0) | (457.0) | 221.0 | 313.0 | 418.0 | 353.0 | 101.0 | 71.0 | 104.0 | 166.0 | 310.0 |
| 116.0 |
| 210.0 |
| 283.0 |
| 242.0 |
| 37.0 |
| 36.0 |
| 405.0 |
| (394.0) |
| 177.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (495.0) | (527.0) | 116.0 | 210.0 | 283.0 | 242.0 | 37.0 | 36.0 | 405.0 | (394.0) | 177.0 |
| Net Income Attributable To Parent | (495.0) | (527.0) | 116.0 | 210.0 | 283.0 | 242.0 | 37.0 | 36.0 | 405.0 | (394.0) | 177.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 35.0 | 35.0 | 19.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Net Income To Common Shareholders | (533.0) | (562.0) | 91.0 | 210.0 | 283.0 | 242.0 | 37.0 | 36.0 | 405.0 | (394.0) | 177.0 |
| 1.42 |
| 1.90 |
| 1.63 |
| 0.29 |
| 0.29 |
| 3.30 |
| (3.22) |
| 1.44 |
| Shares Basic | 151.0 | 149.0 | 146.0 | 147.0 | 146.0 | 144.0 | 125.0 | 122.7 | 122.5 | 122.5 | 122.5 |
| Shares Diluted | 155.0 | 149.0 | 149.0 | 148.0 | 149.0 | 148.0 | 126.0 | 123.2 | 122.6 | 122.5 | 122.5 |
| 547.0 |
| 611.0 |
| 559.0 |
| 311.0 |
| 258.0 |
| 493.0 |
| 445.0 |
| 530.0 |
| 217.0 |
| 176.0 |
| 221.0 |
| 223.0 |
| 250.0 |
| 174.0 |
| 250.0 |
| 281.0 |
| 247.0 |
| 284.0 |
| 219.0 |
| 217.0 |
| 212.0 |
| 214.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.0 |
| 22.0 |
| 22.0 |
| - |
| 21.0 |
| 25.0 |
| 19.0 |
| 20.0 |
| 16.0 |
| 17.0 |
| 16.0 |
| 16.0 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (35.0) |
| 29.0 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 18.0 |
| 17.0 |
| 18.0 |
| 16.0 |
| 18.0 |
| 17.0 |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (145.0) |
| 3.0 |
| (29.0) |
| (42.0) |
| (14.0) |
| 0.0 |
| 0.0 |
| 1.0 |
| 316.0 |
| (144.0) |
| (124.0) |
| (52.0) |
| (65.0) |
| 73.0 |
| 97.0 |
| 82.0 |
| (53.0) |
| (25.0) |
| (10.0) |
| 8.0 |
| (11.0) |
| 84.0 |
| 38.0 |
| (18.0) |
| 5.0 |
| 79.0 |
| 58.0 |
| 59.0 |
| 75.0 |
| (76.0) |
| (21.0) |
| (9.0) |
| 8.0 |
| (11.0) |
| 48.0 |
| 16.0 |
| 311.0 |
| 33.0 |
| 45.0 |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.0 |
| 75.0 |
| (76.0) |
| (21.0) |
| (9.0) |
| 8.0 |
| (11.0) |
| 48.0 |
| 16.0 |
| 311.0 |
| 33.0 |
| 45.0 |
| 23.0 |
| 49.0 |
| 59.0 |
| 75.0 |
| (76.0) |
| (21.0) |
| (9.0) |
| 8.0 |
| (11.0) |
| 48.0 |
| 16.0 |
| 311.0 |
| 33.0 |
| 45.0 |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.0 |
| 49.0 |
| 59.0 |
| 75.0 |
| (76.0) |
| (21.0) |
| (9.0) |
| 8.0 |
| (11.0) |
| 48.0 |
| 16.0 |
| 311.0 |
| 33.0 |
| 45.0 |
| 23.0 |
| 0.60 |
| (0.62) |
| (0.17) |
| - |
| 0.06 |
| (0.09) |
| 0.39 |
| - |
| 2.53 |
| 0.27 |
| 0.37 |
| - |
| 123.4 |
| 123.2 |
| 123.0 |
| - |
| 122.8 |
| 122.7 |
| 122.6 |
| - |
| 123.0 |
| 122.5 |
| 122.5 |
| 123.0 |
| 125.2 |
| 123.2 |
| 123.0 |
| - |
| 123.2 |
| 122.7 |
| 123.5 |
| - |
| 123.0 |
| 122.5 |
| 122.5 |
| - |
| (6.0) |
| 34.0 |
| 72.0 |
| 59.0 |
| 42.0 |
| 85.0 |
| - |
| 128.0 |
| 129.0 |
| - |
| 128.0 |