| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||
| Revenues | 1,588.3 | 1,496.2 | 1,460.3 | 1,391.1 | 1,480.5 | 1,370.6 | 1,328.9 | 1,279.5 | 1,419.4 | 1,297.7 | 1,238.2 | 1,183.4 | 963.3 | 1,216.0 | 1,200.5 | 1,156.5 | ||||||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 5,935.9 | 5,459.5 | 5,138.7 | 4,536.3 | 4,223.4 | 3,107.5 | 3,030.9 | 2,782.2 | 2,620.0 | 2,612.8 |
| Cost of Revenue | 3,309.4 | 3,056.8 | 2,920.5 | 2,555.5 | 2,340.4 | 1,764.4 | 1,711.0 | 1,606.7 | 1,527.3 | 1,586.5 |
| Gross Profit | 2,626.5 | 2,402.7 | 2,218.2 | 1,980.7 | 1,883.0 | 1,343.1 | 1,319.9 | 1,175.4 | 1,092.7 | 1,026.2 |
| Operating Expenses | ||||||||||
| Research & Development | 112.9 | 107.6 | 103.7 | 98.5 | 86.7 | 66.3 | 65.5 | 63.0 | 60.8 | 59.4 |
| Selling General & Administrative | 1,407.7 | 1,334.3 | 1,252.3 | |||||||
| Operating Income | ||||||||||
| Operating Income | 1,101.8 | 866.6 | 836.1 | 791.1 | 477.8 | 548.4 | 537.0 | 411.0 | 399.9 | 226.2 |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 60.7 | 86.3 | 144.4 | 108.0 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 262.2 | 184.7 | 149.5 | 124.1 | 82.3 | 120.7 | 90.9 | 64.3 | 63.4 | 74.0 |
| Net Income From Continuing Ops | 785.1 | 611.6 | 553.3 | |||||||
| Per Share | ||||||||||
| EPS Basic | 7.97 | 6.24 | 3.83 | 1.07 | 2.50 | 4.66 | 4.81 | 3.59 | 3.42 | 1.29 |
| EPS Diluted | 7.93 | 6.20 | 3.81 | 1.07 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 1,588.3 | 1,342.8 | 1,401.3 | 1,344.0 | 1,030.9 | 767.6 | 734.3 | 636.9 | 578.2 | 414.3 |
| EBIT | 1,101.8 | 866.6 | 836.1 | 791.1 | ||||||
| 849.0 |
| 1,209.0 |
| 1,197.0 |
| 968.4 |
| 873.5 |
| 808.9 |
| 756.1 |
| 668.9 |
| 823.0 |
| 774.3 |
| 736.8 |
| 696.8 |
| 768.2 |
| 696.2 |
| 679.0 |
| 638.8 |
| Cost of Revenue | 891.2 | 840.7 | 814.4 | 763.1 | 839.4 | 760.2 | 750.1 | 707.1 | 836.4 | 737.7 | 692.0 | 654.4 | 554.2 | 694.5 | 668.2 | 638.7 | 410.8 | 670.9 | 716.6 | 542.1 | 493.7 | 463.1 | 426.1 | 381.5 | 458.9 | 442.9 | 418.2 | 391.0 | 433.5 | 409.2 | 394.3 | 369.7 |
| Gross Profit | 697.1 | 655.5 | 645.9 | 628.0 | 641.1 | 610.4 | 578.8 | 572.4 | 582.9 | 560.0 | 546.2 | 529.0 | 409.1 | 521.5 | 532.3 | 517.8 | 438.3 | 538.1 | 480.3 | 426.3 | 379.8 | 345.9 | 330.0 | 287.4 | 364.1 | 331.4 | 318.7 | 305.8 | 334.7 | 287.0 | 284.7 | 269.1 |
| Operating Expenses | ||||||||||||||||||||||||||||||||
| Research & Development | 28.8 | 29.5 | 28.2 | 26.4 | 27.6 | 27.4 | 27.0 | 25.6 | 27.5 | 25.3 | 26.3 | 24.7 | 23.3 | 25.5 | 24.9 | 24.8 | 24.8 | 24.8 | 18.8 | 18.2 | 17.5 | 16.4 | 16.1 | 16.2 | 17.2 | 16.5 | 16.2 | 15.6 | 15.9 | 15.2 | 15.8 | 16.2 |
| Selling General & Administrative | 351.9 | 352.3 | 349.7 | 353.8 | 333.9 | 335.5 | 329.3 | 335.6 | 309.0 | 308.3 | 328.4 | 306.5 | 127.7 | 305.1 | 323.2 | 334.6 | ||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Depreciation & Amortization | - | - | - | 119.4 | - | - | - | 112.7 | - | - | - | 137.9 | - | - | - | 138.9 | ||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Operating Expenses | - | (3.3) | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Operating Expenses | 380.3 | 382.3 | 380.1 | 382.0 | 425.1 | 365.0 | 359.1 | 386.9 | 362.5 | 333.6 | 354.7 | 331.2 | (339.2) | 330.7 | 838.8 | |||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Income | 316.8 | 273.2 | 265.8 | 246.0 | 216.1 | 245.3 | 219.7 | 185.5 | 220.3 | 226.5 | 191.6 | 197.8 | 748.3 | 190.8 | (306.4) | 158.4 | 144.1 | 202.9 | 116.5 | 14.3 | 144.3 | 147.0 | 141.3 | 115.8 | 157.8 | 142.4 | 126.7 | 110.1 | 140.4 | 69.6 | 106.6 | 94.4 |
| Non-Operating | ||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 15.0 | 14.9 | 14.9 | 15.9 | 17.1 | 19.1 | 19.7 | 30.4 | 36.1 | 38.9 | 36.9 | 32.4 | 30.6 | 28.6 | 26.1 | 22.7 | 21.7 | 23.0 | ||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Non-Operating Income | (12.3) | (15.3) | (12.7) | (14.1) | (18.8) | (16.5) | (24.8) | (10.3) | (29.8) | (36.9) | (35.7) | (31.0) | (30.3) | (30.5) | (26.6) | (23.4) | ||||||||||||||||
| Pre-Tax Income | 304.5 | 257.8 | 253.1 | 231.9 | 197.4 | 228.7 | 194.9 | 175.2 | 190.6 | 189.6 | 155.9 | 166.8 | 718.0 | 160.3 | (333.1) | 135.0 | ||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||
| Income Tax Expense | 84.2 | 63.5 | 60.6 | 53.9 | 50.5 | 55.4 | 43.5 | 35.3 | 37.2 | 41.0 | 35.1 | 36.2 | 80.7 | 37.0 | (17.8) | 24.2 | 30.1 | 39.3 | 20.0 | (7.1) | 49.0 | 24.8 | 27.8 | 19.1 | 24.8 | 29.3 | 22.2 | 14.6 | 24.4 | 9.3 | 17.8 | 12.8 |
| Net Income From Continuing Ops | 220.3 | 194.3 | 192.5 | 178.0 | 146.9 | 173.4 | 151.4 | 139.9 | 153.3 | 148.6 | 120.8 | 130.6 | 637.3 | 123.3 | (315.2) | 110.8 | 93.6 | |||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Net Income | 220.3 | 194.3 | 192.5 | 178.0 | 146.1 | 173.3 | 151.2 | 145.5 | (1.0) | 140.9 | 116.3 | 123.8 | 187.0 | 123.3 | (315.2) | 110.8 | 52.1 | |||||||||||||||
| Net Income Attributable To Parent | 220.1 | 192.9 | 191.9 | 177.4 | 145.7 | 173.5 | 150.0 | 145.4 | (1.4) | 140.7 | 115.3 | 123.6 | 187.2 | 123.8 | (315.3) | 111.3 | ||||||||||||||||
| Less: Minority Interest | 0.1 | 1.5 | 0.6 | 0.6 | 0.4 | (0.2) | 1.1 | 0.1 | 0.3 | 0.2 | 1.0 | 0.2 | (0.3) | (0.5) | 0.1 | (0.5) | (0.2) | |||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Net Income To Common Shareholders | 220.1 | 192.9 | 191.9 | 177.4 | 145.7 | 173.5 | 150.0 | 145.4 | (1.4) | 140.7 | 115.3 | 123.6 | 187.2 | 123.8 | (315.3) | |||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||
| EPS Basic | - | 1.96 | 1.95 | 1.80 | - | 1.76 | 1.52 | 1.47 | - | 1.42 | 1.17 | 1.25 | - | 1.24 | (3.15) | 1.11 | - | 1.44 | 0.70 | (0.24) | - | 1.34 | 1.24 | 1.05 | - | 1.24 | 1.12 | 1.00 | - | 0.57 | 0.92 | 0.83 |
| EPS Diluted | - | 1.96 | 1.94 | 1.79 | - | 1.75 | 1.51 | 1.46 | - | 1.42 | 1.16 | 1.25 | - | 1.24 | (3.15) | 1.10 | - | 1.42 | ||||||||||||||
| Shares Basic | - | 98.2 | 98.4 | 98.4 | - | 98.5 | 98.7 | 98.9 | - | 98.8 | 98.8 | 98.7 | - | 99.7 | 100.0 | 100.1 | - | 100.0 | ||||||||||||||
| Shares Diluted | - | 98.6 | 98.8 | 98.8 | - | 98.9 | 99.2 | 99.4 | - | 99.4 | 99.4 | 99.2 | - | 100.2 | 100.0 | 100.7 | - | 100.8 | ||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | 365.4 | - | - | - | 298.2 | - | - | - | 335.7 | - | - | - | 297.3 | - | - | - | 97.9 | - | - | - | 164.8 | - | - | - | 157.2 | - | - | - | 141.3 |
| EBIT | 316.8 | 273.2 | 265.8 | 246.0 | 216.1 | 245.3 | 219.7 | 185.5 | 220.3 | 226.5 | 191.6 | 197.8 | 748.3 | 190.8 | (306.4) | 158.4 | 144.1 | 202.9 | 116.5 | |||||||||||||
| 1,090.7 |
| 1,318.5 |
| 731.3 |
| 716.7 |
| 669.9 |
| 632.0 |
| 682.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 486.5 | 476.2 | 565.2 | 552.9 | 553.1 | 219.2 | 197.2 | 225.9 | 178.3 | 188.1 |
| Amortization of Intangibles | 268.2 | 276.2 | 268.3 | 259.7 | 264.6 | 86.5 | 74.5 | 98.7 | 70.2 | 68.6 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,524.7 | 1,536.1 | 1,382.0 | 1,189.6 | 1,405.2 | 794.7 | 783.0 | 764.0 | 692.9 | 800.0 |
| 89.5 |
| 37.2 |
| 40.3 |
| 45.0 |
| 50.6 |
| 44.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (54.4) | (70.4) | (133.3) | (110.8) | (111.0) | (30.8) | (38.3) | (42.0) | (44.9) | (41.6) |
| Pre-Tax Income | 1,047.3 | 796.2 | 702.8 | 680.3 | 366.8 | 517.5 | 498.8 | 369.0 | 355.0 | 184.6 |
| 556.2 |
| 284.5 |
| 396.9 |
| 407.9 |
| 304.7 |
| 291.6 |
| 110.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 785.1 | 616.1 | 380.1 | 105.8 | 242.9 | 396.9 | 407.9 | 304.7 | 291.6 | 110.6 |
| Net Income Attributable To Parent | 782.3 | 614.6 | 378.2 | 107.0 | 243.9 | 397.4 | 407.7 | 303.7 | 290.9 | 110.0 |
| Less: Minority Interest | 2.8 | 1.4 | 1.8 | (1.2) | (1.0) | (0.5) | 0.2 | 1.0 | 0.7 | 0.7 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 782.3 | 614.6 | 378.2 | 107.0 | 243.9 | 397.4 | 407.7 | 303.7 | 290.9 | 110.0 |
| 2.48 |
| 4.63 |
| 4.76 |
| 3.55 |
| 3.39 |
| 1.28 |
| Shares Basic | 98.2 | 98.6 | 98.8 | 99.7 | 97.5 | 85.2 | 84.8 | 84.6 | 85.0 | 85.5 |
| Shares Diluted | 98.7 | 99.1 | 99.4 | 100.2 | 98.3 | 85.9 | 85.6 | 85.5 | 85.7 | 86.1 |
| 477.8 |
| 548.4 |
| 537.0 |
| 411.0 |
| 399.9 |
| 226.2 |
| 269.4 |
| 310.6 |
| 344.8 |
| 393.8 |
| 221.1 |
| 182.4 |
| 172.7 |
| 155.2 |
| 189.1 |
| 172.9 |
| 176.0 |
| 178.8 |
| 173.1 |
| 176.1 |
| 162.3 |
| 158.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.6 |
| - |
| - |
| - |
| 49.0 |
| - |
| - |
| - |
| 47.1 |
| - |
| - |
| - |
| 46.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 359.4 |
| 294.2 |
| 335.2 |
| 363.8 |
| 412.0 |
| 235.6 |
| 198.8 |
| 188.8 |
| 171.6 |
| 206.3 |
| 189.0 |
| 191.9 |
| 195.8 |
| 193.8 |
| 217.4 |
| 178.1 |
| 174.6 |
| 23.0 |
| 21.8 |
| 10.1 |
| 8.9 |
| 8.7 |
| 9.5 |
| 9.6 |
| 9.8 |
| 10.4 |
| 10.4 |
| 11.0 |
| 10.9 |
| 11.4 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.3) |
| (20.5) |
| (26.9) |
| (43.3) |
| (8.6) |
| (7.6) |
| (7.5) |
| (7.2) |
| (9.8) |
| (8.4) |
| (9.4) |
| (10.7) |
| (7.5) |
| (11.8) |
| (11.3) |
| (11.4) |
| 123.8 |
| 182.4 |
| 89.6 |
| (29.0) |
| 135.7 |
| 139.4 |
| 133.8 |
| 108.6 |
| 148.1 |
| 134.0 |
| 117.3 |
| 99.4 |
| 133.0 |
| 57.8 |
| 95.3 |
| 83.1 |
| 143.1 |
| 69.6 |
| (21.9) |
| 86.7 |
| 114.6 |
| 106.0 |
| 89.5 |
| 123.3 |
| 104.7 |
| 95.1 |
| 84.8 |
| 108.5 |
| 48.4 |
| 77.5 |
| 70.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.1 |
| 69.6 |
| (21.9) |
| 86.7 |
| 114.6 |
| 106.0 |
| 89.5 |
| 123.3 |
| 104.7 |
| 95.1 |
| 84.8 |
| 108.5 |
| 48.4 |
| 77.5 |
| 70.3 |
| 52.3 |
| 143.6 |
| 69.8 |
| (21.8) |
| 87.4 |
| 114.5 |
| 105.9 |
| 89.6 |
| 123.4 |
| 104.9 |
| 94.8 |
| 84.6 |
| 108.4 |
| 47.9 |
| 77.5 |
| 70.0 |
| (0.5) |
| (0.2) |
| (0.1) |
| (0.7) |
| 0.1 |
| 0.2 |
| (0.1) |
| (0.1) |
| (0.3) |
| 0.4 |
| 0.2 |
| 0.1 |
| 0.6 |
| 0.0 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.3 |
| 52.3 |
| 143.6 |
| 69.8 |
| (21.8) |
| 87.4 |
| 114.5 |
| 105.9 |
| 89.6 |
| 123.4 |
| 104.9 |
| 94.8 |
| 84.6 |
| 108.4 |
| 47.9 |
| 77.5 |
| 70.0 |
| 0.69 |
| (0.24) |
| - |
| 1.33 |
| 1.23 |
| 1.05 |
| - |
| 1.23 |
| 1.11 |
| 0.99 |
| - |
| 0.56 |
| 0.91 |
| 0.82 |
| 99.8 |
| 90.2 |
| - |
| 85.3 |
| 85.2 |
| 85.0 |
| - |
| 84.8 |
| 84.8 |
| 84.6 |
| - |
| 84.5 |
| 84.5 |
| 84.7 |
| 100.7 |
| 91.0 |
| - |
| 86.0 |
| 85.8 |
| 85.7 |
| - |
| 85.6 |
| 85.7 |
| 85.6 |
| - |
| 85.4 |
| 85.5 |
| 85.5 |
| 14.3 |
| 144.3 |
| 147.0 |
| 141.3 |
| 115.8 |
| 157.8 |
| 142.4 |
| 126.7 |
| 110.1 |
| 140.4 |
| 69.6 |
| 106.6 |
| 94.4 |