| |
Cayman Islands
|
| | |
4991
|
| | |
Not Applicable
|
|
| |
(State or other jurisdiction of
incorporation or organization) |
| | |
(Primary Standard Industrial
Classification Code Number) |
| | |
(I.R.S. Employer
Identification Number) |
|
| |
|
| | |
Copies to:
|
| | |
|
|
| |
Laura Kaufmann, Esq.
Skadden, Arps, Slate, Meagher & Flom LLP One Manhattan West New York, New York 10001 (212) 735-3000 |
| | |
James O’Malley
Aggreko Inc. Group General Counsel 7th Floor Sentinel Building 103 Waterloo Street Glasgow, G2 7BW, United Kingdom +44 (0) 141 551 6000 |
| | |
Marc D. Jaffe
Michael Benjamin Sandy Kugbei Latham & Watkins LLP 1271 Avenue of the Americas New York, New York 10020 (212) 906-1200 |
|
| | | | |
Page
|
| |||
| SUMMARY | | | | | | 1 | | |
| | | | | | 18 | | | |
| | | | | | 21 | | | |
| | | | | | 25 | | | |
| | | | | | 78 | | | |
| | | | | | 79 | | | |
| | | | | | 80 | | | |
| CAPITALIZATION | | | | | | 81 | | |
| DILUTION | | | | | | 83 | | |
| | | | | | 85 | | | |
| | | | | | 120 | | | |
| BUSINESS | | | | | | 125 | | |
| MANAGEMENT | | | | | | 139 | | |
| | | | | | 152 | | | |
| | | | | | 155 | | | |
| | | | | | 157 | | | |
| | | | | | 174 | | | |
| TAXATION | | | | | | 176 | | |
| | | | | | 183 | | | |
| | | | | | 193 | | | |
| | | | | | 194 | | | |
| EXPERTS | | | | | | 194 | | |
| | | | | | 195 | | | |
| | | | | | 196 | | | |
| | | | | | F-1 | | | |
|
|
| | |
Years ended
|
| ||||||||||||||||||||||||||||||||||||||
|
|
| | |
January 3, 2026
|
| | |
December 28, 2024
|
| | |
December 30, 2023
|
| ||||||||||||||||||||||||||||||
|
(Per $)
|
| | |
Average
Rate |
| | |
Period End
Rate |
| | |
Average
Rate |
| | |
Period End
Rate |
| | |
Average
Rate |
| | |
Period End
Rate |
| ||||||||||||||||||
|
Pound sterling
|
| | | | | 0.76 | | | | | | | 0.74 | | | | | | | 0.78 | | | | | | | 0.80 | | | | | | | 0.80 | | | | | | | 0.79 | | |
| Euro | | | | | | 0.89 | | | | | | | 0.85 | | | | | | | 0.92 | | | | | | | 0.96 | | | | | | | 0.92 | | | | | | | 0.90 | | |
|
UAE dirham
|
| | | | | 3.67 | | | | | | | 3.67 | | | | | | | 3.67 | | | | | | | 3.67 | | | | | | | 3.67 | | | | | | | 3.67 | | |
|
Australian dollar
|
| | | | | 1.55 | | | | | | | 1.49 | | | | | | | 1.51 | | | | | | | 1.61 | | | | | | | 1.51 | | | | | | | 1.47 | | |
|
Brazilian real
|
| | | | | 5.58 | | | | | | | 5.42 | | | | | | | 5.39 | | | | | | | 6.20 | | | | | | | 4.99 | | | | | | | 4.85 | | |
|
Argentinian peso
|
| | | | | 1,251.94 | | | | | | | 1,462.53 | | | | | | | 915.47 | | | | | | | 1,028.99 | | | | | | | 294.75 | | | | | | | 808.48 | | |
|
Russian ruble*
|
| | | | | 83.70 | | | | | | | 80.14 | | | | | | | 92.76 | | | | | | | 104.70 | | | | | | | 85.53 | | | | | | | 89.84 | | |
| |
Net Revenue by Region (%)
|
| | |
Net Revenue by Sector (%)
|
| | |
Net Revenue by Customer (%)
|
|
| |
|
| | |
|
| | |
|
|
| |
Contract Duration as % of 2025 Net Revenue
|
| | |
Secured Net Revenue(1) as of July 2025
and July 2026 ($ in millions)(2) |
|
| |
|
| | |
|
|
| |
|
| | |
Six Months Ended
|
| | |
|
| | |
Years ended
|
| |||||||||||||||||||||||||||
| |
|
| | |
July 4, 2026
|
| | |
June 28, 2025
|
| | |
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||||||||
| |
|
| | |
($ in millions, except per-share data)
|
| | |
|
| | |
($ in millions, except per-share data)
|
| |||||||||||||||||||||||||||
| |
Net revenues
|
| | | | $ | 1,918 | | | | | | $ | 1,496 | | | | |
|
| | | | $ | 3,416 | | | | | | $ | 2,854 | | | | | | $ | 2,505 | | |
| |
Total operating expenses, net
|
| | | | | (1,617) | | | | | | | (1,197) | | | | |
|
| | | | | (2,725) | | | | | | | (2,272) | | | | | | | (2,062) | | |
| |
Operating income
|
| | | | $ | 301 | | | | | | $ | 299 | | | | |
|
| | | | $ | 691 | | | | | | $ | 582 | | | | | | $ | 443 | | |
| |
Income (loss) before income tax
expense |
| | | | $ | 127 | | | | | | $ | (145) | | | | |
|
| | | | $ | 43 | | | | | | $ | 294 | | | | | | $ | 44 | | |
| |
Income tax expense
|
| | | | | (47) | | | | | | | (51) | | | | | | | | | | (134) | | | | | | | (197) | | | | | | | (143) | | | |
| |
Net income (loss) from continuing operations
|
| | | | $ | 80 | | | | | | $ | (196) | | | | |
|
| | | | $ | (91) | | | | | | $ | 97 | | | | | | $ | (99) | | |
| |
Net income (loss) from
discontinued operations, net of tax expense of $0 and $6 million for six months ended July 4, 2026 and June 28, 2025, respectively and $15 million, $8 million, and $9 million for the years ended January 3, 2026, December 28, 2024 and December 30, 2023, respectively |
| | | | | — | | | | | | | 7 | | | | | | | | | | (22) | | | | | | | (63) | | | | | | | (46) | | | |
| |
|
| | |
Six Months Ended
|
| | |
|
| | |
Years ended
|
| |||||||||||||||||||||||||||
| |
|
| | |
July 4, 2026
|
| | |
June 28, 2025
|
| | |
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||||||||
| |
|
| | |
($ in millions, except per-share
data) |
| | |
|
| | |
($ in millions, except per-share data)
|
| |||||||||||||||||||||||||||
| |
Net income (loss)
|
| | | | $ | 80 | | | | | | $ | (189) | | | | |
|
| | | | $ | (113) | | | | | | $ | 34 | | | | | | $ | (145) | | |
| |
Earnings (loss) per share (EPS) data:(1)
|
| | |
|
| | |
|
| | |
|
| | |
|
| | | | | | | |||||||||||||||||
| |
Basic and diluted EPS from continuing operations
|
| | | | $ | 28,216 | | | | | | $ | (87,810) | | | | |
|
| | | | $ | (36,948) | | | | | | $ | 5,650 | | | | | | $ | (48,790) | | |
| |
Basic and diluted EPS from discontinued operations
|
| | | | $ | — | | | | | | $ | 3,017 | | | | |
|
| | | | $ | (9,483) | | | | | | $ | (5,085) | | | | | | $ | (20,219) | | |
| |
Pro forma EPS data (unaudited):(2)
|
| | | | | | | | |
|
| | | | | | | | | | ||||||||||||||||||||
| |
Basic and diluted pro forma EPS
from continuing operations |
| | | | | | | | |
|
| | | | | | | | | | ||||||||||||||||||||
| |
Basic and diluted pro forma EPS
from discontinued operations |
| | | | | | | | |
|
| | | | | | | | | | ||||||||||||||||||||
| |
Basic and diluted pro forma weighted-average number of ordinary shares used in computing pro forma EPS
|
| | | | | | | | |
|
| | | | | | | | | | ||||||||||||||||||||
| |
|
| | |
|
| | |
|
| |||||||||||||
| |
|
| | |
July 4, 2026
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| |||||||||
| |
|
| | |
($ in millions)
|
| |||||||||||||||||
| |
Total assets
|
| | | | $ | 8,303 | | | | | | $ | 7,670 | | | | | | $ | 6,243 | | |
| |
Total liabilities
|
| | | | $ | 8,806 | | | | | | $ | 7,578 | | | | | | $ | 5,626 | | |
| |
Total mezzanine equity and shareholders’ equity
|
| | | | $ | (503) | | | | | | $ | 92 | | | | | | $ | 617 | | |
| |
|
| | |
Six Months Ended
|
| | |
|
| | |
Years Ended
|
| |||||||||||||||||||||||||||
| |
|
| | |
July 4, 2026
|
| | |
June 28, 2025
|
| | |
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||||||||
| |
|
| | |
($ in millions)
|
| | |
|
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
| |
Net cash provided by operating activities
|
| | | | $ | 51 | | | | | | $ | 139 | | | | | | | | | $ | 428 | | | | | | $ | 434 | | | | | | $ | 300 | | | |
| |
Net cash used in investing activities
|
| | | | $ | (563) | | | | | | $ | (475) | | | | | | | | | $ | (1,167) | | | | | | $ | (733) | | | | | | $ | (987) | | | |
| |
Net cash provided by financing activities
|
| | | | $ | 448 | | | | | | $ | 400 | | | | | | | | | $ | 720 | | | | | | $ | 296 | | | | | | $ | 689 | | | |
| |
|
| | |
Six Months Ended
|
| | |
|
| | |
Years Ended
|
| |||||||||||||||||||||||||||
| |
|
| | |
July 4, 2026
|
| | |
June 28, 2025
|
| | |
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||||||||
| |
|
| | |
($ in millions)
|
| | |
|
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
| |
Underlying Revenue(1)
|
| | | | $ | 1,821 | | | | | | $ | 1,455 | | | | | | | | | | $ | 3,251 | | | | | | $ | 2,713 | | | | | | $ | 2,332 | | |
| |
Underlying Operating Income(2)
|
| | | | $ | 307 | | | | | | $ | 289 | | | | | | | | | | $ | 687 | | | | | | $ | 567 | | | | | | $ | 442 | | |
| |
Adjusted EBIT(3)
|
| | | | $ | 326 | | | | | | $ | 296 | | | | | | | | | | $ | 717 | | | | | | $ | 597 | | | | | | $ | 487 | | |
| |
Adjusted EBITDA(4)
|
| | | | $ | 647 | | | | | | $ | 542 | | | | | | | | | | $ | 1,260 | | | | | | $ | 1,055 | | | | | | $ | 903 | | |
| |
Adjusted EBITDA Margin(5)
|
| | | | | 34% | | | | | | | 36% | | | | |
|
| | | | | 37% | | | | | | | 37% | | | | | | | 36% | | |
| |
|
| | |
Last Twelve Months Ended
|
| | |
|
| | |
Years Ended
|
| |||||||||||||
| |
|
| | |
July 4, 2026
|
| | |
|
| | |
January 3, 2026
|
| | |
December 28,
2024 |
| |||||||||
| |
Return on Capital Employed(6)
|
| | | | | 21.2% | | | | |
|
| | | | | 23.2% | | | | | | | 24.6% | | |
| |
|
| | |
As of July 4, 2026
|
| |||||||||||||||
| |
|
| | |
Actual
|
| | |
Pro Forma
for the Reorganization Transactions(1) |
| | |
Pro Forma as
Adjusted for the Reorganization Transactions and the Concurrent Sponsor Contribution(1)(2) |
| | |
Pro Forma
as Further Adjusted for the Offering(1)(2)(3) |
| |||
| |
|
| | |
($ in millions)
|
| |||||||||||||||
| |
Cash and cash equivalents
|
| | |
$
|
| | | | | | $ | | | | $ | | ||||
| |
Long-term debt
|
| | |
|
| | |
|
| | |
|
| | |
|
| |||
| |
Revolving Facilities
|
| | |
|
| | |
|
| | |
|
| | |
|
| |||
| |
Senior Term Facilities
|
| | |
|
| | |
|
| | |
|
| | |
|
| |||
| |
Existing Senior Secured Notes
|
| | |
|
| | |
|
| | |
|
| | |
|
| |||
| |
Other Indebtedness
|
| | |
|
| | |
|
| | |
|
| | |
|
| |||
| |
Total debt
|
| | | | | | | | | | | | | |||||||
| |
Ordinary shares, par value,
shares authorized, issued and outstanding, actual; shares authorized, issued and outstanding, pro forma for the Reorganization Transactions; shares authorized, issued and outstanding, pro forma as adjusted for the Reorganization Transactions and the Concurrent Sponsor Contribution; shares authorized, issued and outstanding, pro forma as further adjusted for the offering |
| | | | | — | | | | |
|
| | |
|
| | |
|
|
| |
Additional paid-in capital
|
| | |
|
| | |
|
| | |
|
| | |
|
| |||
| |
|
| | |
As of July 4, 2026
|
| ||||||||||||
| |
|
| | |
Actual
|
| | |
Pro Forma
for the Reorganization Transactions(1) |
| | |
Pro Forma as
Adjusted for the Reorganization Transactions and the Concurrent Sponsor Contribution(1)(2) |
| | |
Pro Forma
as Further Adjusted for the Offering(1)(2)(3) |
|
| |
|
| | |
($ in millions)
|
| ||||||||||||
| |
Accumulated deficit
|
| | |
|
| | |
|
| | |
|
| | |
|
|
| |
Total equity
|
| | | | | | | | | | | | | ||||
| |
Total capitalization
|
| | |
$
|
| | | | | | $ | | | | $ | | |
| | | | | | | | | | | | | | | | | | | |
| |
Assumed initial public offering price per ordinary share
|
| | |
$
|
|
| |
Net tangible book value per ordinary share at , 2026
|
| | |
$
|
|
| |
Increase in net tangible book value per ordinary share attributable to new investors
|
| | |
|
|
| | Pro forma net tangible book value per ordinary share after the offering | | | |
|
|
| |
Dilution per ordinary share to new investors
|
| | |
$
|
|
| |
|
| | |
Shares Purchased
|
| | |
Total Consideration
|
| | |
Average Price
Per Ordinary Share |
| ||||||||||||||
| |
|
| | |
Number
|
| | |
Percent
|
| | |
Amount
|
| | |
Percent
|
| | |
|
| ||||||
| |
Existing shareholders
|
| | |
|
| | |
%
|
| | |
$
|
| | |
%
|
| | |
$
|
| ||||||
| | New investors | | | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||
| |
Totals
|
| | |
|
| | | | | 100.0% | | | | |
$
|
| | | | | 100.0% | | | | |
|
|
|
|
| | |
Six Months Ended
|
| | |
|
| | |
|
| ||||||||||||||||
|
($ in millions)
|
| | |
July 4,
2026 |
| | |
June 28,
2025 |
| | |
Change
($) |
| | |
Change
(%) |
| ||||||||||||
|
NET REVENUES
|
| | | | $ | 1,918 | | | | | | $ | 1,496 | | | | | | $ | 422 | | | | | | | 28% | | |
| OPERATING EXPENSES: | | | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
|
Cost of services (exclusive of depreciation and amortization shown
separately below) |
| | | | | (1,113) | | | | | | | (832) | | | | | | | (281) | | | | | | | 34% | | |
|
Depreciation and amortization
|
| | | | | (321) | | | | | | | (246) | | | | | | | (75) | | | | | | | 30% | | |
|
Selling, general and administrative expenses
|
| | | | | (194) | | | | | | | (147) | | | | | | | (47) | | | | | | | 32% | | |
|
Provision for credit losses
|
| | | | | 5 | | | | | | | 8 | | | | | | | (3) | | | | | | | (38)% | | |
|
Other income
|
| | | | | 6 | | | | | | | 20 | | | | | | | (14) | | | | | | | (70)% | | |
|
TOTAL OPERATING EXPENSES, NET
|
| | | | $ | (1,617) | | | | | | $ | (1,197) | | | | | | $ | (420) | | | | | | | 35% | | |
|
OPERATING INCOME
|
| | | | $ | 301 | | | | | | $ | 299 | | | | | | $ | 2 | | | | | | | 1% | | |
| OTHER EXPENSES: | | | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
|
Interest expense, net
|
| | | | | (175) | | | | | | | (443) | | | | | | | 268 | | | | | | | (60)% | | |
|
Remeasurement of post-employment benefit
|
| | | | | 1 | | | | | | | (1) | | | | | | | 2 | | | | | | | (200)% | | |
|
INCOME (LOSS) BEFORE INCOME TAX EXPENSE
|
| | | | $ | 127 | | | | | | $ | (145) | | | | | | $ | 272 | | | | | | | (188)% | | |
|
Income tax expense
|
| | | | | (47) | | | | | | | (51) | | | | | | | 4 | | | | | | | (8)% | | |
|
NET INCOME (LOSS) FROM CONTINUING OPERATIONS
|
| | | | $ | 80 | | | | | | $ | (196) | | | | | | $ | 276 | | | | | | | (141)% | | |
|
Net income from discontinued operations, net of tax expense of nil and $6 million for six months ended July 4, 2026 and June 28, 2025, respectively
|
| | | | | — | | | | | | | 7 | | | | | | | (7) | | | | | | | (100)% | | |
|
NET INCOME (LOSS)
|
| | | | $ | 80 | | | | | | $ | (189) | | | | | | $ | 269 | | | | | | | (142)% | | |
|
|
| | |
Six Months Ended July 4, 2026
|
| |||||||||||||||||
|
($ in millions)
|
| | |
Americas
|
| | |
Europe
|
| | |
AMEAPAC
|
| |||||||||
|
Net revenues
|
| | | | | 1,086 | | | | | | | 459 | | | | | | | 373 | | |
|
Segment Adjusted EBITDA
|
| | | | | 413 | | | | | | | 130 | | | | | | | 169 | | |
|
|
| | |
Six Months Ended June 28, 2025
|
| |||||||||||||||||
|
($ in millions)
|
| | |
Americas
|
| | |
Europe
|
| | |
AMEAPAC
|
| |||||||||
|
Net revenues
|
| | | | | 798 | | | | | | | 322 | | | | | | | 376 | | |
|
Segment Adjusted EBITDA
|
| | | | | 320 | | | | | | | 99 | | | | | | | 174 | | |
|
|
| | |
Years Ended
|
| | |
|
| | |
|
| ||||||||||||||||
|
($ in millions)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
Change
($) |
| | |
Change
(%) |
| ||||||||||||
|
NET REVENUES
|
| | | | $ | 3,416 | | | | | | $ | 2,854 | | | | | | $ | 562 | | | | | | | 20% | | |
| | | |
|
| | |
|
| | |
|
| | |
|
| |||||||||||||
| OPERATING EXPENSES: | | | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
|
Cost of services (exclusive of depreciation and amortization shown separately below)
|
| | | | | (1,858) | | | | | | | (1,557) | | | | | | | (301) | | | | | | | 19% | | |
|
Depreciation and amortization
|
| | | | | (543) | | | | | | | (458) | | | | | | | (85) | | | | | | | 19% | | |
|
Selling, general and administrative expenses
|
| | | | | (333) | | | | | | | (281) | | | | | | | (52) | | | | | | | 19% | | |
|
Provision for credit losses
|
| | | | | (18) | | | | | | | (8) | | | | | | | (10) | | | | | | | 125% | | |
|
Other income
|
| | | | | 27 | | | | | | | 32 | | | | | | | (5) | | | | | | | (16)% | | |
|
|
| | |
Years Ended
|
| | |
|
| | |
|
| ||||||||||||||||
|
($ in millions)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
Change
($) |
| | |
Change
(%) |
| ||||||||||||
|
TOTAL OPERATING EXPENSES, NET
|
| | | | $ | (2,725) | | | | | | $ | (2,272) | | | | | | $ | (453) | | | | | | | 20% | | |
|
OPERATING INCOME
|
| | | | $ | 691 | | | | | | $ | 582 | | | | | | $ | 109 | | | | | | | 19% | | |
| OTHER EXPENSES: | | | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
|
Interest expense, net
|
| | | | | (647) | | | | | | | (288) | | | | | | | (359) | | | | | | | 125% | | |
|
Remeasurement of post-employment benefit
|
| | | | | (1) | | | | | | | — | | | | | | | (1) | | | | | | | — | | |
|
INCOME BEFORE INCOME TAX EXPENSE
|
| | | | $ | 43 | | | | | | $ | 294 | | | | | | $ | (251) | | | | | | | (85)% | | |
|
Income tax expense
|
| | | | | (134) | | | | | | | (197) | | | | | | | 63 | | | | | | | (32)% | | |
|
NET (LOSS) INCOME FROM CONTINUING OPERATIONS
|
| | | | $ | (91) | | | | | | $ | 97 | | | | | | $ | (188) | | | | | | | (194)% | | |
|
NET LOSS FROM DISCONTINUED OPERATIONS, net of tax expense of $15 million and $8 million for the years ended January 3, 2026, and December 28, 2024, respectively
|
| | | | | (22) | | | | | | | (63) | | | | | | | 41 | | | | | | | (65)% | | |
|
NET (LOSS) INCOME
|
| | | | $ | (113) | | | | | | $ | 34 | | | | | | $ | (147) | | | | | | | (432)% | | |
| | | | | | | | | | | | | | | | | | | ||||||||||||
|
|
| | |
Year Ended January 3, 2026
|
| |||||||||||||||||
|
($ in millions)
|
| | |
Americas
|
| | |
Europe
|
| | |
AMEAPAC
|
| |||||||||
|
Net revenues
|
| | | | $ | 1,797 | | | | | | $ | 849 | | | | | | $ | 770 | | |
|
Segment Adjusted EBITDA
|
| | | | $ | 748 | | | | | | $ | 261 | | | | | | $ | 356 | | |
|
|
| | |
Year Ended December 28, 2024
|
| |||||||||||||||||
|
($ in millions)
|
| | |
Americas
|
| | |
Europe
|
| | |
AMEAPAC
|
| |||||||||
|
Net revenues
|
| | | | $ | 1,523 | | | | | | $ | 581 | | | | | | $ | 750 | | |
|
Segment Adjusted EBITDA
|
| | | | $ | 627 | | | | | | $ | 188 | | | | | | $ | 340 | | |
|
|
| | |
Years Ended
|
| | |
|
| | |
|
| ||||||||||||||||
|
($ in millions)
|
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| | |
Change
($) |
| | |
Change
(%) |
| ||||||||||||
|
NET REVENUES
|
| | | | $ | 2,854 | | | | | | $ | 2,505 | | | | | | $ | 349 | | | | | | | 14% | | |
|
OPERATING EXPENSES:
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
|
Cost of services (exclusive of depreciation and amortization shown separately below)
|
| | | | | (1,557) | | | | | | | (1,346) | | | | | | | (211) | | | | | | | 16% | | |
|
Depreciation and amortization
|
| | | | | (458) | | | | | | | (416) | | | | | | | (42) | | | | | | | 10% | | |
|
Selling, general and administrative expenses
|
| | | | | (281) | | | | | | | (296) | | | | | | | 15 | | | | | | | (5)% | | |
|
Provision for credit losses
|
| | | | | (8) | | | | | | | (25) | | | | | | | 17 | | | | | | | (68)% | | |
|
Other income
|
| | | | | 32 | | | | | | | 21 | | | | | | | 11 | | | | | | | 52% | | |
|
TOTAL OPERATING EXPENSES, NET
|
| | | | $ | (2,272) | | | | | | $ | (2,062) | | | | | | $ | (210) | | | | | | | 10% | | |
|
OPERATING INCOME
|
| | | | $ | 582 | | | | | | $ | 443 | | | | | | $ | 139 | | | | | | | 31% | | |
|
OTHER EXPENSES:
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
|
Interest expense, net
|
| | | | | (288) | | | | | | | (369) | | | | | | | 81 | | | | | | | (22)% | | |
|
Remeasurement of post-employment benefit
|
| | | | | — | | | | | | | (7) | | | | | | | 7 | | | | | | | (100)% | | |
|
Other non-operating expense, net
|
| | | | | — | | | | | | | (23) | | | | | | | 23 | | | | | | | (100)% | | |
|
INCOME BEFORE INCOME TAX EXPENSE
|
| | | | $ | 294 | | | | | | $ | 44 | | | | | | $ | 250 | | | | | | | 568% | | |
|
Income tax expense
|
| | | | | (197) | | | | | | | (143) | | | | | | | (54) | | | | | | | 38% | | |
|
NET INCOME (LOSS) FROM CONTINUING OPERATIONS
|
| | | | $ | 97 | | | | | | $ | (99) | | | | | | $ | 196 | | | | | | | (198)% | | |
|
NET LOSS FROM DISCONTINUED OPERATIONS, net of tax expense of $8 million and $9 million for the years ended December 28, 2024, and December 30, 2023, respectively
|
| | | | | (63) | | | | | | | (46) | | | | | | | (17) | | | | | | | 37% | | |
|
NET INCOME (LOSS)
|
| | | | $ | 34 | | | | | | $ | (145) | | | | | | $ | 179 | | | | | | | (123)% | | |
|
|
| | |
Year Ended December 28, 2024
|
| |||||||||||||||||
|
($ in millions)
|
| | |
Americas
|
| | |
Europe
|
| | |
AMEAPAC
|
| |||||||||
|
Net revenues
|
| | | | $ | 1,523 | | | | | | $ | 581 | | | | | | $ | 750 | | |
|
Segment Adjusted EBITDA
|
| | | | $ | 627 | | | | | | $ | 188 | | | | | | $ | 340 | | |
|
|
| | |
Year Ended December 30, 2023
|
| |||||||||||||||||
|
($ in millions)
|
| | |
Americas
|
| | |
Europe
|
| | |
AMEAPAC
|
| |||||||||
|
Net revenues
|
| | | | $ | 1,313 | | | | | | $ | 505 | | | | | | $ | 687 | | |
|
Segment Adjusted EBITDA
|
| | | | $ | 537 | | | | | | $ | 178 | | | | | | $ | 295 | | |
|
|
| | |
Three Months Ended
|
| ||||||||||||||||||||||||||||||||||||||
|
($ in millions)
|
| | |
March 29,
2025 |
| | |
June 28,
2025 |
| | |
September 27,
2025 |
| | |
January 3,
2026 |
| | |
April 4,
2026 |
| | |
July 4,
2026 |
| ||||||||||||||||||
|
Net revenues
|
| | | | $ | 713 | | | | | | $ | 783 | | | | | | $ | 922 | | | | | | $ | 998 | | | | | | $ | 890 | | | | | | $ | 1,028 | | |
|
Total operating expenses, net
|
| | | | | (583) | | | | | | | (614) | | | | | | | (707) | | | | | | | (821) | | | | | | | (750) | | | | | | | (867) | | |
|
Operating income
|
| | | | | 130 | | | | | | | 169 | | | | | | | 215 | | | | | | | 177 | | | | | | | 140 | | | | | | | 161 | | |
|
(Loss) income before income tax expense
|
| | | | | (31) | | | | | | | (114) | | | | | | | 127 | | | | | | | 61 | | | | | | | 65 | | | | | | | 62 | | |
|
Income tax expense
|
| | | | | (17) | | | | | | | (34) | | | | | | | (65) | | | | | | | (18) | | | | | | | (18) | | | | | | | (29) | | |
|
Net (loss) income from continuing operations
|
| | | | | (48) | | | | | | | (148) | | | | | | | 62 | | | | | | | 43 | | | | | | | 47 | | | | | | | 33 | | |
|
Net income (loss) from discontinued operations, net of tax expense
|
| | | | | 5 | | | | | | | 2 | | | | | | | (2) | | | | | | | (27) | | | | | | | — | | | | | | | — | | |
|
Net (loss) income
|
| | | | $ | (43) | | | | | | $ | (146) | | | | | | $ | 60 | | | | | | $ | 16 | | | | | | $ | 47 | | | | | | $ | 33 | | |
|
|
| | |
Three Months Ended
|
| ||||||||||||||||||||||||||||||||||||||
|
($ in millions)
|
| | |
March 29,
2025 |
| | |
June 28,
2025 |
| | |
September 27,
2025 |
| | |
January 3,
2026 |
| | |
April 4,
2026 |
| | |
July 4,
2026 |
| ||||||||||||||||||
|
Net (loss)/income
|
| | | | $ | (43) | | | | | | $ | (146) | | | | | | $ | 60 | | | | | | $ | 16 | | | | | | $ | 47 | | | | | | $ | 33 | | |
|
Net (income) loss from discontinued operations
|
| | | | | (5) | | | | | | | (2) | | | | | | | 2 | | | | | | | 27 | | | | | | | — | | | | | | | — | | |
|
Income tax expense/(benefit)
|
| | | | | 17 | | | | | | | 34 | | | | | | | 65 | | | | | | | 18 | | | | | | | 18 | | | | | | | 29 | | |
|
Interest expense, net
|
| | | | | 162 | | | | | | | 281 | | | | | | | 88 | | | | | | | 116 | | | | | | | 78 | | | | | | | 97 | | |
|
Acquisition costs(1)
|
| | | | | 1 | | | | | | | — | | | | | | | 1 | | | | | | | 2 | | | | | | | — | | | | | | | — | | |
|
Strategic review(2)
|
| | | | | 1 | | | | | | | 2 | | | | | | | 10 | | | | | | | 16 | | | | | | | 5 | | | | | | | 9 | | |
|
Remeasurement of post-employment benefit(3)
|
| | | | | (1) | | | | | | | 2 | | | | | | | — | | | | | | | — | | | | | | | (3) | | | | | | | 2 | | |
|
Gain on disposal(4)
|
| | | | | — | | | | | | | (7) | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | |
|
Bangladesh customs duties(5)
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 11 | | |
|
Adjusted EBIT
|
| | | | $ | 132 | | | | | | $ | 164 | | | | | | $ | 226 | | | | | | $ | 195 | | | | | | $ | 145 | | | | | | $ | 181 | | |
|
Depreciation and amortization
|
| | | | | 122 | | | | | | | 124 | | | | | | | 136 | | | | | | | 161 | | | | | | | 155 | | | | | | | 166 | | |
|
Adjusted EBITDA
|
| | | | $ | 254 | | | | | | $ | 288 | | | | | | $ | 362 | | | | | | $ | 356 | | | | | | $ | 300 | | | | | | $ | 347 | | |
|
Net revenue
|
| | | | $ | 713 | | | | | | $ | 783 | | | | | | $ | 922 | | | | | | $ | 998 | | | | | | $ | 890 | | | | | | $ | 1,028 | | |
|
Net (loss)/income margin
|
| | | | | (6)% | | | | | | | (19)% | | | | | | | 7% | | | | | | | 2% | | | | | | | 5% | | | | | | | 3% | | |
|
Adjusted EBITDA Margin
|
| | | | | 36% | | | | | | | 37% | | | | | | | 39% | | | | | | | 36% | | | | | | | 34% | | | | | | | 34% | | |
|
|
| | |
Six Months Ended
|
| | |
Change
(%) |
| |||||||||||||
|
($ in millions)
|
| | |
July 4,
2026 |
| | |
June 28,
2025 |
| | ||||||||||||
|
Net revenue
|
| | | | $ | 1,918 | | | | | | $ | 1,496 | | | | | | | 28% | | |
|
Pass-through fuel
|
| | | | | (97) | | | | | | | (76) | | | | | | | 28% | | |
|
Foreign currency impact(1)
|
| | | | | — | | | | | | | 35 | | | | | | | — | | |
|
Underlying Revenue
|
| | | | $ | 1,821 | | | | | | $ | 1,455 | | | | | | | 25% | | |
|
|
| | |
Years Ended
|
| | |
|
| |||||||||||||
|
($ in millions)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
Change
(%) |
| |||||||||
|
Net revenue
|
| | | | $ | 3,416 | | | | | | $ | 2,854 | | | | | | | 20% | | |
|
Pass-through fuel
|
| | | | | (165) | | | | | | | (150) | | | | | | | 10% | | |
|
Foreign currency impact(1)
|
| | | | | — | | | | | | | 9 | | | | | | | — | | |
|
Underlying Revenue
|
| | | | $ | 3,251 | | | | | | $ | 2,713 | | | | | | | 20% | | |
|
|
| | |
Years Ended
|
| | |
|
| |||||||||||||
|
($ in millions)
|
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| | |
Change (%)
|
| |||||||||
|
Net revenue
|
| | | | $ | 2,854 | | | | | | $ | 2,505 | | | | | | | 14% | | |
|
Pass-through fuel
|
| | | | | (150) | | | | | | | (138) | | | | | | | 9% | | |
|
Foreign currency impact(1)
|
| | | | | — | | | | | | | (35) | | | | | | | — | | |
|
Underlying Revenue
|
| | | | $ | 2,704 | | | | | | $ | 2,332 | | | | | | | 16% | | |
|
|
| | |
Six Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
| | |
Americas
|
| | |
Europe
|
| | |
AMEAPAC
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ in millions)
|
| | |
July 4,
2026 |
| | |
June 28,
2025 |
| | |
Change
(%) |
| | |
July 4,
2026 |
| | |
June 28,
2025 |
| | |
Change
(%) |
| | |
July 4,
2026 |
| | |
June 28,
2025 |
| | |
Change
(%) |
| |||||||||||||||||||||||||||
|
Net revenue
|
| | | |
$
|
1,086
|
| | | | | $ | 798 | | | | | | | 36% | | | | | |
$
|
459
|
| | | | | $ | 322 | | | | | | | 43% | | | | | |
$
|
373
|
| | | | | $ | 376 | | | | | | | (1)% | | |
|
Pass-through fuel
|
| | | | | (97) | | | | | | | (76) | | | | | | | 28% | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | |
|
Foreign currency impact(1)
|
| | | | | — | | | | | | | 5 | | | | | | | — | | | | | | | — | | | | | | | 18 | | | | | | | — | | | | | | | — | | | | | | | 12 | | | | | | | — | | |
|
Segment Underlying Revenue
|
| | | | $ | 989 | | | | | | $ | 727 | | | | | | | 36% | | | | | | $ | 459 | | | | | | $ | 340 | | | | | | | 35% | | | | | | $ | 373 | | | | | | $ | 388 | | | | | | | (4)% | | |
|
|
| | |
Years Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
| | |
Americas
|
| | |
Europe
|
| | |
AMEAPAC
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ in millions)
|
| | |
Jan. 3,
2026 |
| | |
Dec. 28,
2024 |
| | |
Change
(%) |
| | |
Jan. 3,
2026 |
| | |
Dec. 28,
2024 |
| | |
Change
(%) |
| | |
Jan. 3,
2026 |
| | |
Dec. 28,
2024 |
| | |
Change
(%) |
| |||||||||||||||||||||||||||
|
Net revenue
|
| | | | $ | 1,797 | | | | | | $ | 1,523 | | | | | | | 18% | | | | | | $ | 849 | | | | | | $ | 581 | | | | | | | 46% | | | | | | $ | 770 | | | | | | $ | 750 | | | | | | | 3% | | |
|
Pass-through fuel
|
| | | | | (165) | | | | | | | (150) | | | | | | | 10% | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | |
|
Foreign currency impact(1)
|
| | | | | — | | | | | | | (15) | | | | | | | — | | | | | | | — | | | | | | | 23 | | | | | | | — | | | | | | | — | | | | | | | 1 | | | | | | | — | | |
|
Segment Underlying Revenue
|
| | | | $ | 1,632 | | | | | | $ | 1,358 | | | | | | | 20% | | | | | | $ | 849 | | | | | | $ | 604 | | | | | | | 40% | | | | | | $ | 770 | | | | | | $ | 751 | | | | | | | 3% | | |
|
|
| | |
Years Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
| | |
Americas
|
| | |
Europe
|
| | |
AMEAPAC
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ in millions)
|
| | |
Dec. 28,
2024 |
| | |
Dec. 30,
2023 |
| | |
Change
(%) |
| | |
Dec. 28,
2024 |
| | |
Dec. 30,
2023 |
| | |
Change
(%) |
| | |
Dec. 28,
2024 |
| | |
Dec. 30,
2023 |
| | |
Change
(%) |
| |||||||||||||||||||||||||||
|
Net revenue
|
| | | | $ | 1,523 | | | | | | $ | 1,313 | | | | | | | 16% | | | | | | $ | 581 | | | | | | $ | 505 | | | | | | | 15% | | | | | | $ | 750 | | | | | | $ | 687 | | | | | | | 9% | | |
|
Pass-through fuel
|
| | | | | (150) | | | | | | | (138) | | | | | | | 9% | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | |
|
Foreign currency impact(1)
|
| | | | | — | | | | | | | (38) | | | | | | | — | | | | | | | — | | | | | | | 6 | | | | | | | — | | | | | | | — | | | | | | | (3) | | | | | | | — | | |
|
Segment Underlying Revenue
|
| | | | $ | 1,373 | | | | | | $ | 1,137 | | | | | | | 21% | | | | | | $ | 581 | | | | | | $ | 511 | | | | | | | 14% | | | | | | $ | 750 | | | | | | $ | 684 | | | | | | | 10% | | |
|
|
| | |
Six Months Ended
|
| | |
|
| |||||||||||||
|
($ in millions)
|
| | |
July 4,
2026 |
| | |
June 28,
2025 |
| | |
Change
(%) |
| |||||||||
|
Operating income
|
| | | | $ | 301 | | | | | | $ | 299 | | | | | | | 1% | | |
|
Strategic review(1)
|
| | | | | 14 | | | | | | | 3 | | | | | | | 367% | | |
|
Acquisition costs(2)
|
| | | | | — | | | | | | | 1 | | | | | | | — | | |
|
Gain on disposal of business(3)
|
| | | | | — | | | | | | | (7) | | | | | | | — | | |
|
Bangladesh customs duties(4)
|
| | | | | 11 | | | | | | | — | | | | | | | — | | |
|
Pass-through fuel
|
| | | | | (19) | | | | | | | (13) | | | | | | | 46% | | |
|
Foreign currency impact(5)
|
| | | | | — | | | | | | | 6 | | | | | | | — | | |
|
Underlying Operating Income
|
| | | | $ | 307 | | | | | | $ | 289 | | | | | | | 6% | | |
|
|
| | |
Years Ended
|
| | |
|
| |||||||||||||
|
($ in millions)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
Change
(%) |
| |||||||||
|
Operating income
|
| | | | $ | 691 | | | | | | $ | 582 | | | | | | | 19% | | |
|
Strategic review(1)
|
| | | | | 29 | | | | | | | 8 | | | | | | | 263% | | |
|
Acquisition costs(2)
|
| | | | | 4 | | | | | | | 8 | | | | | | | (50)% | | |
|
Gain on disposal of business(3)
|
| | | | | (7) | | | | | | | — | | | | | | | — | | |
|
Restructuring costs(4)
|
| | | | | — | | | | | | | (1) | | | | | | | — | | |
|
Pass-through fuel
|
| | | | | (30) | | | | | | | (27) | | | | | | | 11% | | |
|
Foreign currency impact(5)
|
| | | | | — | | | | | | | (3) | | | | | | | — | | |
|
Underlying Operating Income
|
| | | | $ | 687 | | | | | | $ | 567 | | | | | | | 21% | | |
|
|
| | |
Years Ended
|
| | |
|
| |||||||||||||
|
($ in millions)
|
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| | |
Change
(%) |
| |||||||||
|
Operating income
|
| | | | $ | 582 | | | | | | $ | 443 | | | | | | | 31% | | |
|
Strategic review(1)
|
| | | | | 8 | | | | | | | — | | | | | | | — | | |
|
Acquisition costs(2)
|
| | | | | 8 | | | | | | | 23 | | | | | | | (65)% | | |
|
Restructuring costs(3)
|
| | | | | (1) | | | | | | | 21 | | | | | | | (105)% | | |
|
Pass-through fuel
|
| | | | | (27) | | | | | | | (24) | | | | | | | 13% | | |
|
Foreign currency impact(4)
|
| | | | | — | | | | | | | (21) | | | | | | | — | | |
|
Underlying Operating Income
|
| | | | $ | 570 | | | | | | $ | 442 | | | | | | | 29% | | |
|
|
| | |
Six Months Ended
|
| ||||||||||
|
($ in millions)
|
| | |
July 4,
2026 |
| | |
June 28,
2025 |
| ||||||
|
Net income/(loss)
|
| | | | $ | 80 | | | | | | $ | (189) | | |
|
Net income from discontinued operations
|
| | | | | — | | | | | | | (7) | | |
|
Income tax expense/(benefit)
|
| | | | | 47 | | | | | | | 51 | | |
|
Interest expense, net
|
| | | | | 175 | | | | | | | 443 | | |
|
Acquisition costs(1)
|
| | | | | — | | | | | | | 1 | | |
|
Strategic review(2)
|
| | | | | 14 | | | | | | | 3 | | |
|
Remeasurement of post-employment benefit(3)
|
| | | | | (1) | | | | | | | 1 | | |
|
Gain on disposal(4)
|
| | | | | — | | | | | | | (7) | | |
|
Bangladesh customs duties(5)
|
| | | | | 11 | | | | | | | — | | |
|
Adjusted EBIT
|
| | | | $ | 326 | | | | | | $ | 296 | | |
|
Depreciation and amortization
|
| | | | | 321 | | | | | | | 246 | | |
|
Adjusted EBITDA
|
| | | | $ | 647 | | | | | | $ | 542 | | |
|
Net revenue
|
| | | | $ | 1,918 | | | | | | $ | 1,496 | | |
|
Net income/(loss) margin
|
| | | | | 4% | | | | | | | (13)% | | |
|
Adjusted EBITDA Margin
|
| | | | | 34% | | | | | | | 36% | | |
|
|
| | |
Years Ended
|
| |||||||||||||||||
|
($ in millions)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
|
Net (loss)/income
|
| | | | $ | (113) | | | | | | $ | 34 | | | | | | $ | (145) | | |
|
Net loss from discontinued operations
|
| | | | | 22 | | | | | | | 63 | | | | | | | 46 | | |
|
Income tax expense
|
| | | | | 134 | | | | | | | 197 | | | | | | | 143 | | |
|
Interest expense, net
|
| | | | | 647 | | | | | | | 288 | | | | | | | 369 | | |
|
Acquisition costs(1)
|
| | | | | 4 | | | | | | | 8 | | | | | | | 23 | | |
|
Strategic review(2)
|
| | | | | 29 | | | | | | | 8 | | | | | | | — | | |
|
Restructuring costs(3)
|
| | | | | — | | | | | | | (1) | | | | | | | 21 | | |
|
Remeasurement of post-employment benefit(4)
|
| | | | | 1 | | | | | | | — | | | | | | | 7 | | |
|
Gain on disposal(5)
|
| | | | | (7) | | | | | | | — | | | | | | | — | | |
|
Other non-operating expense, net(6)
|
| | | | | — | | | | | | | — | | | | | | | 23 | | |
|
Adjusted EBIT
|
| | | | $ | 717 | | | | | | $ | 597 | | | | | | $ | 487 | | |
|
Depreciation and amortization
|
| | | | | 543 | | | | | | | 458 | | | | | | | 416 | | |
|
Adjusted EBITDA
|
| | | | $ | 1,260 | | | | | | $ | 1,055 | | | | | | $ | 903 | | |
|
Net revenue
|
| | | | $ | 3,416 | | | | | | $ | 2,854 | | | | | | $ | 2,505 | | |
|
Net (loss)/income margin
|
| | | | | (3)% | | | | | | | 1% | | | | | | | (6)% | | |
|
Adjusted EBITDA Margin
|
| | | | | 37% | | | | | | | 37% | | | | | | | 36% | | |
|
($ in millions)
|
| | |
Last Twelve
Months Ended July 4, 2026 |
| | |
Year Ended
January 3, 2026 |
| | |
Year Ended
December 28, 2024 |
| |||||||||
|
Numerator:
|
| | | | | | | | | | ||||||||||||
|
Net income (loss)
|
| | | | $ | 156 | | | | | | $ | (113) | | | | | | $ | 34 | | |
|
Net loss from discontinued operations
|
| | | | | 29 | | | | | | | 22 | | | | | | | 63 | | |
|
Income tax expense
|
| | | | | 130 | | | | | | | 134 | | | | | | | 197 | | |
|
Interest expense, net
|
| | | | | 379 | | | | | | | 647 | | | | | | | 288 | | |
|
Acquisition costs
|
| | | | | 3 | | | | | | | 4 | | | | | | | 8 | | |
|
Strategic review
|
| | | | | 40 | | | | | | | 29 | | | | | | | 8 | | |
|
Restructuring costs
|
| | | | | — | | | | | | | — | | | | | | | (1) | | |
|
Re-measurement of postemployment benefits
|
| | | | | (1) | | | | | | | 1 | | | | | | | — | | |
|
Gain on disposal
|
| | | | | — | | | | | | | (7) | | | | | | | — | | |
|
Bangladesh customs duties
|
| | | | | 11 | | | | | | | — | | | | | | | — | | |
|
Adjusted EBIT
|
| | | | $ | 747 | | | | | | $ | 717 | | | | | | $ | 597 | | |
|
Amortization of intangible assets
|
| | | | | 60 | | | | | | | 53 | | | | | | | 49 | | |
|
Adjusted EBIT excluding Amortization of Intangible Assets
|
| | | | $ | 807 | | | | | | $ | 770 | | | | | | $ | 646 | | |
| | | | | | | | | | | |||||||||||||
|
Denominator:
|
| | |
|
| | |
|
| | |
|
| |||||||||
| Total assets | | | | | $ | 8,303 | | | | | | $ | 7,670 | | | | | | $ | 6,243 | | |
| Less: Current tax assets | | | | | | (114) | | | | | | | (68) | | | | | | | (26) | | |
| Less: Assets of discontinued operations held for sale | | | | | | — | | | | | | | — | | | | | | | (100) | | |
| Less: Goodwill | | | | | | (2,059) | | | | | | | (2,073) | | | | | | | (1,778) | | |
| Less: Other intangible assets, net | | | | | | (388) | | | | | | | (423) | | | | | | | (393) | | |
| Less: Deferred taxes | | | | | | (188) | | | | | | | (195) | | | | | | | (154) | | |
| Less: Derivative financial instrument assets(1) | | | | | | (13) | | | | | | | (3) | | | | | | | (4) | | |
| Less: Retirement benefit surplus(2) | | | | | | (9) | | | | | | | (8) | | | | | | | (8) | | |
| Total operating assets | | | | | $ | 5,532 | | | | | | $ | 4,900 | | | | | | $ | 3,780 | | |
| | | |
|
| | |
|
| | |
|
| ||||||||||
| Total liabilities | | | | | $ | (8,806) | | | | | | $ | (7,578) | | | | | | $ | (5,626) | | |
| Less: Total debt | | | | | | 6,972 | | | | | | | 5,885 | | | | | | | 4,103 | | |
| Less: Current tax liabilities | | | | | | 106 | | | | | | | 131 | | | | | | | 141 | | |
| Less: Finance lease liabilities | | | | | | 79 | | | | | | | 76 | | | | | | | 52 | | |
| Less: Liabilities of discontinued operations held for sale | | | | | | — | | | | | | | — | | | | | | | 102 | | |
| Less: Deferred taxes | | | | | | 355 | | | | | | | 343 | | | | | | | 282 | | |
| Less: Derivative financial instrument liabilities(1) | | | | | | 2 | | | | | | | 8 | | | | | | | 4 | | |
|
Less: Other long-term liabilities excluding non-current deferred income(3)
|
| | | | | 2 | | | | | | | 20 | | | | | | | 5 | | |
|
($ in millions)
|
| | |
Last Twelve
Months Ended July 4, 2026 |
| | |
Year Ended
January 3, 2026 |
| | |
Year Ended
December 28, 2024 |
| |||||||||
| Total operating liabilities | | | | | $ | (1,290) | | | | | | $ | (1,115) | | | | | | $ | (937) | | |
|
|
| | |
|
| | |
|
| | |
|
| |||||||||
| Capital employed | | | | | | 4,242 | | | | | | | 3,785 | | | | | | | 2,843 | | |
|
Average capital employed(4)(5)
|
| | | | | 3,811 | | | | | | | 3,314 | | | | | | | 2,627 | | |
| Return on Capital Employed | | | | | | 21.2% | | | | | | | 23.2% | | | | | | | 24.6% | | |
| Net (liabilities) assets | | | | | | (503) | | | | | | | 92 | | | | | | | 617 | | |
|
Average net (liabilities) assets(6)(7)
|
| | | | | (221) | | | | | | | 355 | | | | | | | 690 | | |
| Net income (loss) as a percentage of average net (liabilities) assets | | | | | | (70.6)% | | | | | | | (31.9)% | | | | | | | 4.9% | | |
| | | | | | | | | | | | | | | |||||||||
|
|
| | |
Six Months Ended
|
| ||||||||||
|
($ in millions)
|
| | |
July 4, 2026
|
| | |
June 28, 2025
|
| ||||||
|
Net cash provided by operating activities
|
| | | | | 51 | | | | | | | 139 | | |
|
Net cash used in investing activities
|
| | | | $ | (563) | | | | | | $ | (475) | | |
|
Net cash provided by financing activities
|
| | | | $ | 448 | | | | | | $ | 400 | | |
|
|
| | |
Years ended
|
| |||||||||||||||||
|
($ in millions)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
|
|
| | |
|
| | |
|
| | |
|
| |||||||||
|
Net cash provided by operating activities
|
| | | | $ | 428 | | | | | | $ | 434 | | | | | | $ | 300 | | |
|
Net cash used in investing activities
|
| | | | $ | (1,167) | | | | | | $ | (733) | | | | | | $ | (987) | | |
|
Net cash provided by financing activities
|
| | | | $ | 720 | | | | | | $ | 296 | | | | | | $ | 689 | | |
|
|
| | |
Six Months Ended
|
| ||||||||||
|
($ in millions)
|
| | |
July 4, 2026
|
| | |
June 28, 2025
|
| ||||||
| Americas | | | | | | 399 | | | | | | | 309 | | |
| Europe | | | | | | 92 | | | | | | | 90 | | |
| AMEAPAC | | | | | | 99 | | | | | | | 70 | | |
|
Total capital expenditure(1)
|
| | | | $ | 590 | | | | | | $ | 469 | | |
|
Growth capital expenditure
|
| | | | | 422 | | | | | | | 310 | | |
|
Maintenance capital expenditure
|
| | | | | 150 | | | | | | | 147 | | |
|
Non-fleet capital expenditure
|
| | | | | 18 | | | | | | | 12 | | |
|
|
| | |
Years ended
|
| |||||||||||||||||
|
($ in millions)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
| Americas | | | | | $ | 608 | | | | | | $ | 385 | | | | | | $ | 326 | | |
| Europe | | | | | | 202 | | | | | | | 177 | | | | | | | 119 | | |
| AMEAPAC | | | | | | 165 | | | | | | | 163 | | | | | | | 114 | | |
|
Total capital expenditure(1)
|
| | | | $ | 975 | | | | | | $ | 725 | | | | | | $ | 559 | | |
|
Growth capital expenditure
|
| | | | | 654 | | | | | | | 467 | | | | | | | 344 | | |
|
Maintenance capital expenditure
|
| | | | | 293 | | | | | | | 235 | | | | | | | 187 | | |
|
Non-fleet capital expenditure
|
| | | | | 28 | | | | | | | 23 | | | | | | | 28 | | |
| |
Net Revenue by Region (%)
|
| | |
Net Revenue by Sector (%)
|
| | |
Net Revenue by Customer (%)
|
|
| |
|
| | |
|
| | |
|
|
| |
Contract Duration as % of 2025 Net Revenue
|
| | |
Secured Net Revenue(1) as of July 2025
and July 2026 ($ in millions)(2) |
|
| |
|
| | |
|
|
|
Name
|
| | |
Age
|
| | |
Position
|
|
| Blair Illingworth | | | | 63 | | | | Chief Executive Officer and Director | |
| Heath Drewett | | | | 60 | | | | Chief Financial Officer | |
| Jessica Graziano | | | | 53 | | | | Chief Operating Officer | |
| Christopher Kearney | | | | 71 | | | | Chairman Nominee | |
| Alhassan El Gazzar | | | | 42 | | | | Director Nominee | |
| Gary Lindsay | | | | 46 | | | | Director Nominee | |
| Jeffrey H. Black | | | | 73 | | | | Director Nominee | |
| Maxime Jacqz | | | | 47 | | | | Director Nominee | |
| Michael Smith | | | | 63 | | | | Director | |
| Mohamed El Gazzar | | | | 47 | | | | Director Nominee | |
|
|
| | |
Ordinary
Shares Beneficially Owned After Giving Effect to the Reorganization Transactions but Prior to the Offering(4) |
| | |
Ordinary Shares
Beneficially Owned After Giving Effect to the Reorganization Transactions and the Concurrent Sponsor Contribution but Prior to the Offering(5) |
| | |
Ordinary Shares
Beneficially Owned After Giving Effect to the Reorganization Transactions, the Concurrent Sponsor Contribution and the Offering Assuming Underwriters’ Option is Not Exercised(4)(5) |
| | |
Ordinary Shares
Beneficially Owned After Giving Effect to the Reorganization Transactions , the Concurrent Sponsor Contribution and the Offering Assuming Underwriters’ Option is Exercised in Full(4)(5) |
| ||||||||||||||||
|
Name and address of Beneficial Owner
|
| | |
Number
|
| | |
%
|
| | |
Number
|
| | |
%
|
| | |
Number
|
| | |
%
|
| | |
Number
|
| | |
%
|
|
|
5% Shareholders
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
|
Sponsor Holdco(1)
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
|
TDR(1)(2)
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
|
I Squared(1)(3)
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
|
Named Executive Officers and Directors
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
|
Blair Illingworth
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
|
Heath Drewett
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
|
Jessica Graziano
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
|
Christopher Kearney
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Alhassan El Gazzar
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Gary Lindsay
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Jeffrey H. Black
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Maxime Jacqz
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Michael Smith
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Mohamed El Gazzar
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Executive Officers, Directors and Director Nominees as a Group ( persons)(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
| |
DELAWARE CORPORATE LAW
|
| | |
CAYMAN ISLANDS CORPORATE LAW
|
|
| |
|
| | |
|
|
| |
Mergers and similar arrangements
|
| ||||
| |
|
| | |
|
|
| | Under the Delaware General Corporation Law, with certain exceptions, a merger, consolidation, sale, lease or transfer of all or substantially all of the assets of a corporation must be approved by the board of directors and a majority of the outstanding shares entitled to vote thereon. A | | | |
In certain circumstances, the Companies Act permits mergers and consolidations between Cayman Islands companies and between Cayman Islands companies and non-Cayman Islands companies.
For these purposes, (a) “merger” means the merging of two or more constituent companies and the vesting of
|
|
| |
DELAWARE CORPORATE LAW
|
| | |
CAYMAN ISLANDS CORPORATE LAW
|
|
| | stockholder of a Delaware corporation participating in certain major corporate transactions may, under certain circumstances, be entitled to appraisal rights pursuant to which such stockholder may receive cash in the amount of the fair value of the shares held by such stockholder (as determined by a court) in lieu of the consideration such stockholder would otherwise receive in the transaction. The Delaware General Corporation Law also provides that a parent corporation, by resolution of its board of directors, may merge with any subsidiary, of which it owns at least 90.0% of each class of capital stock, without a vote by the stockholders of such subsidiary. Upon any such merger, dissenting stockholders of the subsidiary would have appraisal rights. | | | |
their undertaking, property and liabilities in one of such companies as the surviving company and (b) a “consolidation” means the combination of two or more constituent companies into a consolidated company and the vesting of the undertaking, property and liabilities of such companies in the consolidated company. In order to effect such a merger or consolidation, the directors of each constituent company must approve a written plan of merger or consolidation, which must then be authorized by (a) a special resolution of the shareholders of each constituent company; and (b) such other authorization, if any, as may be specified in such constituent company’s memorandum and articles of association. The plan must be filed with the Registrar of Companies of the Cayman Islands together with a declaration as to the solvency of the consolidated or surviving company, a list of the assets and liabilities of each constituent company and an undertaking that a copy of the certificate of merger or consolidation will be given to the members and creditors of each constituent company and that notification of the merger or consolidation will be published in the Cayman Islands Gazette. Court approval is not required for a merger or consolidation which is effected in compliance with these statutory procedures.
A merger between a Cayman parent company and its Cayman subsidiary or subsidiaries does not require authorization by a resolution of shareholders of that Cayman subsidiary if a copy of the plan of merger is given to every member of that Cayman subsidiary to be merged unless that member agrees otherwise. For this purpose, a company is a “parent” of a subsidiary if it holds issued shares that together represent at least ninety percent (90%) of the votes at a general meeting of the subsidiary. The consent of each holder of a fixed or floating security interest over a constituent company is required unless this requirement is waived by a court in the Cayman Islands.
Save in certain limited circumstances, a shareholder of a Cayman constituent company who dissents from the merger or consolidation is entitled to payment of the fair value of his shares (which, if not agreed between the parties, will be determined by the Cayman Islands court) upon dissenting to the merger or consolidation, provided the dissenting shareholder complies strictly with the procedures set out in the Companies Act. The exercise of dissenter rights will preclude the exercise by the dissenting shareholder of any other rights to which he or she might otherwise be entitled by virtue of holding shares, save for the right to seek relief on
|
|
| |
DELAWARE CORPORATE LAW
|
| | |
CAYMAN ISLANDS CORPORATE LAW
|
|
| | | | | |
the grounds that the merger or consolidation is void or unlawful.
Separate from the statutory provisions relating to mergers and consolidations, the Companies Act also contains statutory provisions that facilitate the reconstruction and amalgamation of companies by way of schemes of arrangement, provided that the arrangement is approved by seventy-five per cent in value of the members or class of members, as the case may be, with whom the arrangement is to be made or a majority in number of each class of creditors with whom the arrangement is to be made, and who must in addition represent seventy-five per cent in value of each such class of creditors, as the case may be, that are present and voting either in person or by proxy at a meeting, or meetings, convened for that purpose. The convening of the meetings and subsequently the arrangement must be sanctioned by the Grand Court of the Cayman Islands. While a dissenting shareholder has the right to express to the court the view that the transaction ought not to be approved, the court can be expected to approve the arrangement if it determines that:
•
the statutory provisions as to the required majority vote have been met;
•
the shareholders have been fairly represented at the meeting in question and the statutory majority are acting bona fide without coercion of the minority to promote interests adverse to those of the class;
•
the arrangement is such that may be reasonably approved by an intelligent and honest man of that class acting in respect of his interest; and
•
the arrangement is not one that would more properly be sanctioned under some other provision of the Companies Act.
|
|
| | | | | The Companies Act also contains a statutory power of compulsory acquisition which may facilitate the “squeeze out” of a dissentient minority shareholder upon a tender offer. When a tender offer is made and accepted by holders of 90% of the shares affected within four months, the offeror may, within a two-month period commencing on the expiration of such four-month period, require the holders of the remaining shares to transfer such shares to the offeror on the terms of the offer. An objection can be made to the Grand Court of the Cayman Islands but this is unlikely to succeed in the case of an offer which has been so approved unless there is evidence of fraud, bad faith or collusion. | |
| |
DELAWARE CORPORATE LAW
|
| | |
CAYMAN ISLANDS CORPORATE LAW
|
|
| | | | | If an arrangement and reconstruction by way of scheme of arrangement is thus approved and sanctioned, or if a tender offer is made and accepted, in accordance with the foregoing statutory procedures, a dissenting shareholder would have no rights comparable to appraisal rights, save that objectors to a takeover offer may apply to the Grand Court of the Cayman Islands for various orders that the Grand Court of the Cayman Islands has a broad discretion to make, which would otherwise ordinarily be available to dissenting shareholders of Delaware corporations, providing rights to receive payment in cash for the judicially determined value of the shares. | | |
| | | | | The Companies Act also contains statutory provisions which provide that a company may present a petition to the Grand Court of the Cayman Islands for the appointment of a restructuring officer on the grounds that the company (a) is or is likely to become unable to pay its debts within the meaning of section 93 of the Companies Act; and (b) intends to present a compromise or arrangement to its creditors (or classes thereof) either, pursuant to the Companies Act, the law of a foreign country or by way of a consensual restructuring. The petition may be presented by a company acting by its directors, without a resolution of its members or an express power in its memorandum and articles of association. On hearing such a petition, the Cayman Islands court may, among other things, make an order appointing a restructuring officer or make any other order as the court thinks fit. | | |
| |
|
| | |
|
|
| |
Shareholders’ suits
|
| ||||
| |
|
| | |
|
|
| | Class actions and derivative actions generally are available to stockholders of a Delaware corporation for, among other things, breach of fiduciary duty, corporate waste and actions not taken in accordance with applicable law. In such actions, the court has discretion to permit the winning party to recover attorneys’ fees incurred in connection with such action. | | | | Maples and Calder (Cayman) LLP, our Cayman Islands legal counsel, is not aware of any reported class action having been brought in a Cayman Islands court. Derivative actions have been brought in the Cayman Islands courts, and the Cayman Islands courts have confirmed the availability for such actions. In most cases, we will be the proper plaintiff in any claim based on a breach of duty owed to us, and a claim against (for example) our officers or directors usually may not be brought by a shareholder. However, based both on Cayman Islands authorities and on English authorities, which would in all likelihood be of persuasive authority and be applied by a court in the Cayman Islands, exceptions to the foregoing principle apply in circumstances in which: | |
| | | | |
•
a company is acting, or proposing to act, illegally or beyond the scope of its authority;
•
the act complained of, although not beyond the
|
| |
| |
DELAWARE CORPORATE LAW
|
| | |
CAYMAN ISLANDS CORPORATE LAW
|
|
| | | | | |
scope of the authority, could be effected if duly authorized by more than the number of votes which have actually been obtained; or
•
those who control the company are perpetrating a “fraud on the minority.”
|
|
| | | | |
A shareholder may have a direct right of action against us where the individual rights of that shareholder have been infringed or are about to be infringed.
Our amended and restated memorandum and articles of association contain a provision by virtue of which our shareholders waive any claim or right of action that they have, both individually and on our behalf, against any director in relation to any action or failure to take action by such director in the performance of his or her duties with or for our company, except in respect of any actual fraud or willful default of such director.
|
| |
| |
|
| | |
|
|
| |
Shareholder vote on board and management compensation
|
| ||||
| |
|
| | |
|
|
| | Under the Delaware General Corporation Law, the board of directors has the authority to fix the compensation of directors, unless otherwise restricted by the certificate of incorporation or bylaws. | | | | Under our amended and restated memorandum and articles of association, directors shall receive such remuneration as the board of directors may from time to time determine. | |
| |
|
| | |
|
|
| |
Annual vote on board renewal
|
| ||||
| |
|
| | |
|
|
| | Unless directors are elected by written consent in lieu of an annual meeting, directors are elected in an annual meeting of stockholders on a date and at a time designated by or in the manner provided in the bylaws. Re-election is possible. Classified boards are permitted. | | | | Directors shall be elected or appointed in accordance with our amended and restated memorandum and articles of association. Subject to our amended and restated memorandum and articles of association and the Companies Act, shareholders may by ordinary resolution under Cayman Islands law, which requires the affirmative vote of a majority of the shareholders who attend and vote at a general meeting, appoint any person to be a director either to fill a casual vacancy or as an addition to the existing board of directors. The directors shall have the power from time to time and at any time to appoint any person as a director to fill a casual vacancy on the board of directors or as an addition to the existing board of directors subject to the Company’s compliance with director nomination procedures required under the rules and regulations of , unless the board of directors resolves to follow any available exceptions or exemptions. | |
| |
DELAWARE CORPORATE LAW
|
| | |
CAYMAN ISLANDS CORPORATE LAW
|
|
| |
|
| | |
|
|
| |
Indemnification of directors and executive officers and limitation of liability
|
| ||||
| |
|
| | |
|
|
| |
The Delaware General Corporation Law provides that a certificate of incorporation may contain a provision eliminating or limiting the personal liability of directors or officers (but not other controlling persons) of the corporation for monetary damages for breach of a fiduciary duty as a director, except no provision in the certificate of incorporation may eliminate or limit the liability of:
•
a director or officer for any breach of a director’s duty of loyalty to the corporation or its stockholders;
•
a director or officer for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law;
•
a director for statutory liability for unlawful payment of dividends or unlawful share purchase or redemption;
•
a director or officer for any transaction from which the director derived an improper benefit; or an officer in any action by or in right of the corporation.
A Delaware corporation may indemnify any person who was or is a party or is threatened to be made a party to any proceeding, other than an action by or on behalf of the corporation, because the person is or was a director or officer, against liability incurred in connection with the proceeding if the director or officer acted in good faith and in a manner reasonably believed to be in, or not opposed to, the best interests of the corporation; and the director or officer, with respect to any criminal action or proceeding, had no reasonable cause to believe his or her conduct was unlawful.
Unless ordered by a court, any foregoing indemnification is subject to a determination that the director or officer has met the applicable standard of conduct:
•
by a majority vote of the directors who are not parties to the proceeding, even though less than a quorum;
•
by a committee of directors designated by a majority vote of the eligible directors, even though less than a quorum;
|
| | |
Cayman Islands law does not limit the extent to which a company’s memorandum and articles of association may provide for indemnification of officers and directors, except to the extent any such provision may be held by the Cayman Islands courts to be contrary to public policy, such as to provide indemnification against civil fraud or the consequences of committing a crime. Our amended and restated memorandum and articles of association provide that we shall indemnify our directors and officers, and their personal representatives, against all actions, proceedings, costs, charges, expenses, losses, damages or liabilities incurred or sustained by such persons, other than by reason of such person’s willful default or actual fraud, in or about the conduct of our company’s business or affairs (including as a result of any mistake of judgment) or in the execution or discharge of his duties, powers, authorities or discretions, including without prejudice to the generality of the foregoing, any costs, expenses, losses or liabilities incurred by such director or officer in defending (whether successfully or otherwise) any civil proceedings concerning our company or its affairs in any court whether in the Cayman Islands or elsewhere.
In addition, we intend to enter into indemnification agreements with our directors and executive officers that provide such persons with additional indemnification beyond that provided in our amended and restated memorandum and articles of association.
Insofar as indemnification for liabilities arising under the Securities Act may be permitted to our directors, officers or persons controlling us under the foregoing provisions, we have been informed that in the opinion of the SEC, such indemnification is against public policy as expressed in the Securities Act and is therefore unenforceable.
|
|
| |
DELAWARE CORPORATE LAW
|
| | |
CAYMAN ISLANDS CORPORATE LAW
|
|
| |
•
by independent legal counsel in a written opinion if there are no eligible directors, or if the eligible directors so direct; or by the stockholders.
Moreover, a Delaware corporation may not indemnify a director or officer in connection with any proceeding in which the director or officer has been adjudged to be liable to the corporation unless and only to the extent that the court determines that, despite the adjudication of liability but in view of all the circumstances of the case, the director or officer is fairly and reasonably entitled to indemnity for those expenses which the court deems proper.
|
| | |
|
|
| |
|
| | |
|
|
| |
Directors’ fiduciary duties
|
| ||||
| |
|
| | |
|
|
| |
A director of a Delaware corporation has a fiduciary duty to the corporation and its stockholders. This duty has two components:
•
the duty of care; and
•
the duty of loyalty.
The duty of care requires that a director act in good faith, with the care that an ordinarily prudent person would exercise under similar circumstances. Under this duty, a director must inform himself or herself of, and disclose to stockholders, all material information reasonably available regarding a significant transaction.
The duty of loyalty requires that a director act in a manner he or she reasonably believes to be in the best interests of the corporation. He or she must not use his or her corporate position for personal gain or advantage. This duty prohibits self-dealing by a director and mandates that the best interest of the corporation and its stockholders take precedence over any interest possessed by a director, officer or controlling stockholder and not shared by the stockholders generally. In general, actions of a director are presumed to have been made on an informed basis, in good faith and in the honest belief that the action taken was in the best interests of the corporation. However, this presumption may be rebutted by evidence of a breach of one of the fiduciary duties. Should such evidence be presented concerning a transaction by a director, a director must prove the procedural fairness of
|
| | | As a matter of Cayman Islands law, a director of a Cayman Islands company is in the position of a fiduciary with respect to the company and therefore it is considered that he or she owes the following duties to the company: a duty to act in good faith in the best interests of the company, a duty not to make a personal profit based on their position as director (unless the company permits him or her to do so), a duty not to put themselves in a position where the interests of the company conflict with their personal interest or their duty to a third party and a duty to exercise powers for the purpose for which such powers were intended. A director of a Cayman Islands company owes to the company a duty to act with skill and care. It was previously considered that a director need not exhibit in the performance of his duties a greater degree of skill than may reasonably be expected from a person of their knowledge and experience. However, English and Commonwealth courts have moved towards an objective standard with regard to the required skill and care and these authorities are likely to be followed in the Cayman Islands. | |
| |
DELAWARE CORPORATE LAW
|
| | |
CAYMAN ISLANDS CORPORATE LAW
|
|
| | the transaction, and that the transaction was of fair value to the corporation. | | | | | |
| |
|
| | |
|
|
| |
Shareholder action by written consent
|
| ||||
| |
|
| | |
|
|
| | A Delaware corporation may, in its certificate of incorporation, eliminate the right of stockholders to act by written consent. | | | | Our amended and restated memorandum and articles of association provide that shareholders may not approve matters by way of written resolution or written consent of the shareholders without a meeting. | |
| |
|
| | |
|
|
| |
Shareholder proposals
|
| ||||
| |
|
| | |
|
|
| | A stockholder of a Delaware corporation has the right to put any proposal before the annual meeting of stockholders, provided it complies with the notice provisions in the governing documents. A special meeting may be called by the board of directors or any other person authorized to do so in the governing documents, but stockholders may be precluded from calling special meetings. | | | | The Companies Act provides shareholders with only limited rights to requisition a general meeting, and does not provide shareholders with any right to put any proposal before a general meeting. However, these rights may be provided in a company’s memorandum and articles of association. Our amended and restated memorandum and articles of association provide that upon the requisition of any one or more of our shareholders holding shares which carry in aggregate not less than one-third of all votes attaching to the issued and outstanding shares of our Company entitled to vote at general meetings, our board will convene an extraordinary general meeting and put the resolutions so requisitioned to a vote at such meeting. However, other than this right to requisition a general meeting, our amended and restated memorandum and articles of association do not provide our shareholders with any right to put any proposals before a general meeting. As an exempted Cayman Islands company, we are not obliged by law to call annual general meetings. | |
| |
|
| | |
|
|
| |
Cumulative voting
|
| ||||
| |
|
| | |
|
|
| | Under the Delaware General Corporation Law, cumulative voting for elections of directors is not permitted unless the corporation’s certificate of incorporation provides for it. | | | | There are no prohibitions in relation to cumulative voting under the laws of the Cayman Islands but our amended and restated memorandum and articles of association do not provide for cumulative voting. As a result, our shareholders are not afforded any less protections or rights on this issue than shareholders of a Delaware corporation. | |
| |
DELAWARE CORPORATE LAW
|
| | |
CAYMAN ISLANDS CORPORATE LAW
|
|
| |
|
| | |
|
|
| |
Removal of directors
|
| ||||
| |
|
| | |
|
|
| | A Delaware corporation with a classified board may be removed only for cause with the approval of a majority of the outstanding shares entitled to vote, unless the certificate of incorporation provides otherwise. | | | | Under our amended and restated memorandum and articles of association, subject to certain restrictions as contained therein, directors may be removed with or without cause, by an ordinary resolution under Cayman Islands law, which requires the affirmative vote of a majority of the shareholders who attend and vote at a general meeting. An appointment of a director may be on terms that the director shall automatically retire from office (unless he has sooner vacated office) at the next or a subsequent annual general meeting or upon any specified event or after any specified period in a written agreement between the company and the director, if any; but no such term shall be implied in the absence of express provision. Under our amended and restated memorandum and articles of association, a director’s office shall be vacated if the director (i) becomes bankrupt or has a receiving order made against him or suspends payment or compounds with his creditors; (ii) is found to be or becomes of unsound mind or dies; (iii) resigns his office by notice in writing to the company; (iv) without special leave of absence from our board of directors, is absent from three consecutive meetings of the board and the board resolves that his office be vacated; (v) is prohibited by law from being a director or; (vi) is removed from office pursuant to the laws of the Cayman Islands or any other provisions of our amended and restated memorandum and articles of association. | |
| |
|
| | |
|
|
| |
Transactions with interested shareholders
|
| ||||
| |
|
| | |
|
|
| | The Delaware General Corporation Law generally prohibits a Delaware corporation from engaging in certain business combinations with an “interested stockholder” for three years following the date that such person becomes an interested stockholder. An interested stockholder generally is a person or group who or which owns or owned 15.0% or more of the corporation’s outstanding voting shares within the past three years. | | | | Cayman Islands law has no comparable statute. As a result, we cannot avail ourselves of the types of protections afforded by the Delaware business combination statute. However, although Cayman Islands law does not regulate transactions between a company and its significant shareholders, it does provide that the board of directors owe duties to ensure that these transactions are entered into bona fide in the best interests of the company and not with the effect of constituting a fraud on the minority shareholders. | |
| |
DELAWARE CORPORATE LAW
|
| | |
CAYMAN ISLANDS CORPORATE LAW
|
|
| |
|
| | |
|
|
| |
Dissolution; Winding up
|
| ||||
| |
|
| | |
|
|
| | Unless the board of directors of a Delaware corporation approves the proposal to dissolve, dissolution must be approved by stockholders holding 100.0% of the total voting power of the corporation. Only if the dissolution is initiated by the board of directors may it be approved by a simple majority of the corporation’s outstanding shares. Delaware law allows a Delaware corporation to include in its certificate of incorporation a supermajority voting requirement in connection with dissolutions initiated by the board. | | | | Under Cayman Islands law, a company may be wound up by either an order of the courts of the Cayman Islands or by a special resolution of its members or, if the company is unable to pay its debts as they fall due, by an ordinary resolution of its members. The court has authority to order winding up in a number of specified circumstances including where it is, in the opinion of the court, just and equitable to do so. Under the Companies Act and our amended and restated articles of association, our company may be wound up, liquidated or dissolved by a special resolution of our shareholders. | |
| |
|
| | |
|
|
| |
Variation of rights of shares
|
| ||||
| |
|
| | |
|
|
| | A Delaware corporation may vary the rights of a class of shares with the approval of a majority of the outstanding shares of such class, unless the certificate of incorporation provides otherwise. | | | | Under our amended and restated memorandum and articles of association, if the share capital is divided into more than one class of shares, the rights attached to any class may only be varied with the written consent of the holders of two-thirds of the shares of that class or the sanction of a special resolution passed at a separate meeting of the holders of the shares of that class. | |
| |
|
| | |
|
|
| |
Amendment of governing documents
|
| ||||
| |
|
| | |
|
|
| | A Delaware corporation’s governing documents may be amended with the approval of a majority of the outstanding shares entitled to vote, unless the certificate of incorporation provides otherwise. | | | | Under Cayman Islands law, our amended and restated memorandum and articles of association may only be amended with a special resolution of our shareholders. | |
| |
|
| | |
|
|
| |
Inspection of books and records
|
| ||||
| |
|
| | |
|
|
| | Stockholders of a Delaware corporation, upon written demand under oath stating the purpose thereof, have the right during the usual hours for business to inspect for any proper purpose, and to obtain copies of list(s) of stockholders and other books and records of the corporation and its subsidiaries, if any, to the extent the books and records of such subsidiaries are available to the corporation. | | | | Holders of our ordinary shares will have no general right under Cayman Islands law to inspect or obtain copies of our list of shareholders or our corporate records. However, our amended and restated memorandum and articles of association have provisions that provide our shareholders the right to inspect our register of shareholders without charge, and to receive our annual audited financial statements. See “Where You Can Find More Information.” | |
| |
DELAWARE
|
| | |
CAYMAN ISLANDS CORPORATE LAW
|
|
| |
|
| | |
|
|
| |
Payment of dividends
|
| ||||
| | | |||||
| |
The board of directors may approve a dividend without stockholder approval. Subject to any restrictions contained in its certificate of incorporation, the board may declare and pay dividends upon the shares of its capital stock either:
•
out of its surplus, or
•
in case there is no such surplus, out of its net profits for the fiscal year in which the dividend is declared and/or the preceding fiscal year.
Stockholder approval is required to authorize capital stock in excess of that provided in the charter. Directors may issue authorized shares without stockholder approval.
|
| | | The holders of our ordinary shares are entitled to such dividends as may be declared by our board of directors. Our amended and restated memorandum and articles of association provide that dividends may be declared and paid out of the funds of our company lawfully available therefor. Under the laws of the Cayman Islands, our company may pay a dividend out of either profits or its share premium account; provided that in no circumstances may a dividend be paid out of our share premium if this would result in our company being unable to pay its debts as they fall due in the ordinary course of business. | |
| | | | | | ||
| |
Creation and issuance of new shares
|
| ||||
| | | | | | ||
| | All creation of shares requires the board of directors to adopt a resolution or resolutions, pursuant to authority expressly vested in the board of directors by the provisions of the company’s certificate of incorporation. | | | |
Our amended and restated memorandum and articles of association authorize our board of directors to issue additional ordinary shares from time to time as our board of directors shall determine, to the extent of available authorized but unissued shares.
Our amended and restated memorandum and articles of association also authorize our board of directors to establish from time to time one or more series of preference shares and to determine, with respect to any series of preference shares, the terms and rights of that series, including, among other things:
•
the designation of the series;
•
the number of shares of the series;
•
the dividend rights, dividend rates, conversion rights and voting rights; and
•
the rights and terms of redemption and liquidation preferences.
Our board of directors may issue preference shares without action by our shareholders to the extent of available authorized but unissued shares. Issuance of these shares may dilute the voting power of holders of ordinary shares.
|
|
|
Underwriters
|
| | |
Number of
Ordinary Shares |
|
|
Goldman Sachs & Co. LLC
|
| | |
|
|
|
J.P. Morgan Securities LLC
|
| | |
|
|
|
BofA Securities, Inc.
|
| | |
|
|
|
Barclays Capital Inc.
|
| | |
|
|
|
Morgan Stanley & Co. LLC
|
| | | | |
|
Jefferies LLC
|
| | | | |
|
Deutsche Bank Securities Inc.
|
| | | | |
|
UBS Securities LLC
|
| | | | |
|
Robert W. Baird & Co. Incorporated
|
| | | | |
|
Nomura Securities International, Inc.
|
| | | | |
|
WR Securities, LLC
|
| | | | |
|
Santander US Capital Markets LLC
|
| | | | |
|
Tigress Financial Partners LLC
|
| | | | |
|
Total
|
| | |
|
|
| |
|
| | |
No Exercise
|
| | |
Full Exercise
|
|
| |
Per Ordinary Share
|
| | | $ | | | | $ | |
| |
Total
|
| | | $ | | | | $ | |
|
Expenses
|
| | |
Amount
|
|
|
Securities and Exchange Commission registration fee
|
| | |
$ *
|
|
|
Listing fee
|
| | |
*
|
|
|
FINRA filing fee
|
| | |
*
|
|
|
Printing and engraving expenses
|
| | |
*
|
|
|
Legal fees and expenses
|
| | |
*
|
|
|
Transfer agent and registrar fee
|
| | |
*
|
|
|
Accounting fees and expenses
|
| | |
*
|
|
|
Miscellaneous costs
|
| | |
*
|
|
|
Total
|
| | |
$ *
|
|
| | | | |
Page
|
| |||
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | | F-5 | | | |
| | | | | | | F-6 | | |
| | | | | | | F-7 | | | |
| | | | | | | F-9 | | | |
| | | | | | | F-11 | | | |
| | | | | | | F-12 | | | |
| | | | | | | F-13 | | | |
| | | | | | | F-14 | | | |
| | | | | | | F-15 | | |
| | | | | | | F-75 | | | |
| | | | | | | F-77 | | | |
| | | | | | | F-78 | | | |
| | | | | | | F-79 | | | |
| | | | | | | F-81 | | | |
| | | | | | | F-82 | | |
| |
|
| | |
As of
|
| |||
| |
|
| | |
April 30, 2026
|
| |||
| | ASSETS | | | |
|
| |||
| | Current assets: | | | |
|
| |||
| |
Accounts receivable
|
| | | | | 1 | | |
| |
Total current assets
|
| | | |
|
1
|
| |
| | | | |
|
| ||||
| | Shareholder’s equity: | | | |
|
| |||
| |
Ordinary share, par value $1 per share, 50,000 shares authorized, and 1 share issued and outstanding
|
| | | | | 1 | | |
| |
Total shareholder’s equity
|
| | | |
|
1
|
| |
|
|
| | |
As of
|
| ||||||||||
|
|
| | |
July 4, 2026
|
| | |
April 30, 2026
|
| ||||||
|
ASSETS
|
| | |
|
| | |
|
| ||||||
|
Current assets:
|
| | |
|
| | |
|
| ||||||
| Accounts receivable | | | | | | 1 | | | | | | | 1 | | |
|
Total current assets
|
| | | | | 1 | | | | | | | 1 | | |
| | | | | | | | | | | | | | |||
| Shareholder’s equity: | | | |
|
| | |
|
| ||||||
|
Ordinary share, par value $1 per share, 50,000 shares authorized, and 1 share issued and outstanding
|
| | | |
|
1
|
| | | | |
|
1
|
| |
|
Total shareholder’s equity
|
| | | | | 1 | | | | | | | 1 | | |
| |
|
| | |
As of
|
| ||||||||||
| |
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
| |
ASSETS
|
| | |
|
| | |
|
| ||||||
| |
Current assets:
|
| | |
|
| | |
|
| ||||||
| |
Cash and cash equivalents
|
| | | | | 202 | | | | | | | 165 | | |
| |
Accounts receivable, net of allowances of $98 and $94 as of January 3, 2026 and
December 28, 2024, respectively |
| | | | | 680 | | | | | | | 564 | | |
| |
Accrued income
|
| | | | | 329 | | | | | | | 201 | | |
| |
Inventories, net
|
| | | | | 409 | | | | | | | 358 | | |
| |
Contract fulfilment assets
|
| | | | | 51 | | | | | | | 41 | | |
| |
Prepaid expenses
|
| | | | | 83 | | | | | | | 50 | | |
| |
Taxes receivable
|
| | | | | 51 | | | | | | | 47 | | |
| |
Current tax assets
|
| | | | | 68 | | | | | | | 26 | | |
| |
Other current assets
|
| | | | | 56 | | | | | | | 49 | | |
| |
Assets of discontinued operations held for sale
|
| | | | | — | | | | | | | 100 | | |
| |
Total current assets
|
| | | | | 1,929 | | | | | | | 1,601 | | |
| |
Property, plant, and equipment, net
|
| | | | | 2,686 | | | | | | | 2,055 | | |
| |
Goodwill
|
| | | | | 2,073 | | | | | | | 1,778 | | |
| |
Other intangible assets, net
|
| | | | | 423 | | | | | | | 393 | | |
| |
Operating lease right-of-use assets
|
| | | | | 162 | | | | | | | 104 | | |
| |
Finance lease right-of-use assets
|
| | | | | 75 | | | | | | | 50 | | |
| |
Deferred taxes
|
| | | | | 195 | | | | | | | 154 | | |
| |
Contract fulfilment assets
|
| | | | | 119 | | | | | | | 100 | | |
| |
Retirement benefit surplus
|
| | | | | 8 | | | | | | | 8 | | |
| |
Total non-current assets
|
| | | | | 5,741 | | | | | | | 4,642 | | |
| |
Total assets
|
| | | | | 7,670 | | | | | | | 6,243 | | |
| |
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY
|
| | |
|
| | |
|
| ||||||
| | Current liabilities: | | | |
|
| | |
|
| ||||||
| |
Accounts payable
|
| | | | | 198 | | | | | | | 227 | | |
| |
Current portion of long-term debt
|
| | | | | 98 | | | | | | | 103 | | |
| |
Accrued expenses
|
| | | | | 456 | | | | | | | 378 | | |
| |
Deferred income
|
| | | | | 112 | | | | | | | 72 | | |
| |
Customer advances
|
| | | | | 56 | | | | | | | 33 | | |
| |
Current tax liabilities
|
| | | | | 131 | | | | | | | 141 | | |
| |
Operating lease liabilities
|
| | | | | 41 | | | | | | | 29 | | |
| |
Finance lease liabilities
|
| | | | | 25 | | | | | | | 17 | | |
| |
Other current liabilities
|
| | | | | 40 | | | | | | | 52 | | |
| |
Liabilities of discontinued operations held for sale
|
| | | | | — | | | | | | | 102 | | |
| |
Total current liabilities
|
| | | | | 1,157 | | | | | | | 1,154 | | |
| |
|
| | |
As of
|
| ||||||||||
| |
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
| | Non-current liabilities: | | | |
|
| | |
|
| ||||||
| |
Long-term debt
|
| | | | | 5,787 | | | | | | | 4,000 | | |
| |
Deferred taxes
|
| | | | | 343 | | | | | | | 282 | | |
| |
Non-current portion of operating lease liabilities
|
| | | | | 124 | | | | | | | 77 | | |
| |
Non-current portion of finance lease liabilities
|
| | | | | 51 | | | | | | | 35 | | |
| |
Non-current portion of asset retirement obligations
|
| | | | | 29 | | | | | | | 29 | | |
| |
Other long-term liabilities
|
| | | | | 87 | | | | | | | 49 | | |
| |
Total non-current liabilities
|
| | | | | 6,421 | | | | | | | 4,472 | | |
| |
Total liabilities
|
| | | | | 7,578 | | | | | | | 5,626 | | |
| | Commitments and contingencies (Note 16) | | | |
|
| | |
|
| ||||||
| | Mezzanine equity: | | | |
|
| | |
|
| ||||||
| |
Redeemable preference shares
|
| | | | | 8 | | | | | | | 175 | | |
| | Shareholders’ equity: | | | |
|
| | |
|
| ||||||
| |
Common stock – Class A and B par value £1 per share, 2,320 shares authorized, issued, and outstanding as of January 3, 2026 and December 28, 2024; Class C and D par value £0.003 per share, 20,470 shares authorized and 19,810 shares issued and outstanding as of January 3, 2026 and 10,400 shares authorized and 10,070 shares issued and outstanding as of December 28, 2024
|
| | | | | — | | | | | | | — | | |
| |
Additional paid-in capital
|
| | | | | 32 | | | | | | | 1,111 | | |
| |
Retained earnings (accumulated deficit)
|
| | | | | 126 | | | | | | | (299) | | |
| |
Accumulated other comprehensive loss
|
| | | | | (73) | | | | | | | (358) | | |
| |
Total mezzanine equity and shareholders’ equity attributable to common shareholders
|
| | | | | 93 | | | | | | | 629 | | |
| |
Noncontrolling interests
|
| | | | | (1) | | | | | | | (12) | | |
| |
Total mezzanine equity and shareholders’ equity
|
| | | | | 92 | | | | | | | 617 | | |
| |
Total liabilities, mezzanine equity and shareholders’ equity
|
| | | | | 7,670 | | | | | | | 6,243 | | |
| | | | | | | | | | | | ||||||
| |
|
| | |
For the Years Ended
|
| |||||||||||||||||
| |
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
| |
Net revenues
|
| | | | | 3,416 | | | | | | | 2,854 | | | | | | | 2,505 | | |
| | Operating expenses: | | | |
|
| | |
|
| | |
|
| |||||||||
| |
Cost of services (exclusive of depreciation and amortization shown separately below)
|
| | | | | (1,858) | | | | | | | (1,557) | | | | | | | (1,346) | | |
| |
Depreciation and amortization
|
| | | | | (543) | | | | | | | (458) | | | | | | | (416) | | |
| |
Selling, general and administrative expenses
|
| | | | | (333) | | | | | | | (281) | | | | | | | (296) | | |
| |
Provision for credit losses
|
| | | | | (18) | | | | | | | (8) | | | | | | | (25) | | |
| |
Other income
|
| | | | | 27 | | | | | | | 32 | | | | | | | 21 | | |
| |
Total operating expenses, net
|
| | | | | (2,725) | | | | | | | (2,272) | | | | | | | (2,062) | | |
| |
Operating income
|
| | | | | 691 | | | | | | | 582 | | | | | | | 443 | | |
| | Other expenses: | | | |
|
| | |
|
| | |
|
| |||||||||
| |
Interest expense, net
|
| | | | | (647) | | | | | | | (288) | | | | | | | (369) | | |
| |
Remeasurement of postemployment benefit
|
| | | | | (1) | | | | | | | — | | | | | | | (7) | | |
| |
Other non-operating expenses, net
|
| | | | | — | | | | | | | — | | | | | | | (23) | | |
| |
Income before income tax expense
|
| | | | | 43 | | | | | | | 294 | | | | | | | 44 | | |
| |
Income tax expense
|
| | | | | (134) | | | | | | | (197) | | | | | | | (143) | | |
| |
Net (loss) income from continuing operations
|
| | | | | (91) | | | | | | | 97 | | | | | | | (99) | | |
| |
Net loss from discontinued operations, net of tax expense of $15 million, $8 million, and $9 million for the years ended January 3, 2026, December 28, 2024 and December 30, 2023, respectively
|
| | | | | (22) | | | | | | | (63) | | | | | | | (46) | | |
| |
Net (loss) income
|
| | | | | (113) | | | | | | | 34 | | | | | | | (145) | | |
| |
Net (loss) income attributable to noncontrolling interests
|
| | | | | (19) | | | | | | | 14 | | | | | | | (1) | | |
| |
Net (loss) income attributable to common shareholders
|
| | | | | (94) | | | | | | | 20 | | | | | | | (144) | | |
| |
Basic and diluted (loss) earnings per share from continuing operations
|
| | | | | (36,948) | | | | | | | 5,650 | | | | | | | (48,790) | | |
| |
Basic and diluted loss per share from discontinued operations
|
| | | | | (9,483) | | | | | | | (5,085) | | | | | | | (20,219) | | |
| |
|
| | |
For the Years Ended
|
| |||||||||||||||||
| |
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
| |
Net (loss) income
|
| | | | | (113) | | | | | | | 34 | | | | | | | (145) | | |
| | Other comprehensive income (loss): | | | |
|
| | |
|
| | |
|
| |||||||||
| |
Foreign currency translation adjustment, net of tax of $0 for the years ended January 3, 2026, December 28, 2024 and December 30, 2023
|
| | | | | 285 | | | | | | | (155) | | | | | | | 86 | | |
| |
Total other comprehensive income (loss)
|
| | | | | 285 | | | | | | | (155) | | | | | | | 86 | | |
| |
Total comprehensive income (loss)
|
| | | | | 172 | | | | | | | (121) | | | | | | | (59) | | |
| |
Total comprehensive (loss) income attributable to noncontrolling interests
|
| | | | | (19) | | | | | | | 14 | | | | | | | (1) | | |
| |
Total comprehensive income (loss) attributable to common shareholders
|
| | | | | 153 | | | | | | | (107) | | | | | | | (60) | | |
| |
|
| | |
Mezzanine Equity
|
| | |
Shareholders’ Equity
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| |
|
| | |
Redeemable
preference shares |
| | |
Common stock
|
| | |
Additional paid-in
capital |
| | |
Retained earnings
(accumulated deficit) |
| | |
Accumulated other
comprehensive loss |
| | |
Noncontrolling
interests |
| | |
Total
|
| ||||||||||||||||||||||||||||
| |
|
| | |
Amount
|
| | |
Shares
|
| | |
Amount
|
| | |
Amount
|
| | |
Amount
|
| | |
Amount
|
| | |
Amount
|
| | |
Amount
|
| ||||||||||||||||||||||||
| |
Balances as of December 31, 2022
|
| | | | | 144 | | | | | | | 11,550 | | | | | | | — | | | | | | | 972 | | | | | | | (149) | | | | | | | (289) | | | | | | | — | | | | | | | 678 | | |
| |
Net loss
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (144) | | | | | | | — | | | | | | | (1) | | | | | | | (145) | | |
| |
Contributions from noncontrolling interests
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 5 | | | | | | | 5 | | |
| |
Distributions to noncontrolling interests
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (3) | | | | | | | (3) | | |
| |
Issuance of common stock
|
| | | | | — | | | | | | | 840 | | | | | | | — | | | | | | | 139 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 139 | | |
| |
Issuance of preference shares
|
| | | | | 2 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 2 | | |
| |
Dividends on preference shares
|
| | | | | 13 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (13) | | | | | | | — | | | | | | | — | | | | | | | — | | |
| |
Other comprehensive income
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||
| |
Foreign currency translation adjustment, net of
tax |
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 86 | | | | | | | — | | | | | | | 86 | | |
| |
Balances as of December 30, 2023
|
| | | | | 159 | | | | | | | 12,390 | | | | | | | — | | | | | | | 1,111 | | | | | | | (306) | | | | | | | (203) | | | | | | | 1 | | | | | | | 762 | | |
| |
Net income
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 20 | | | | | | | — | | | | | | | 14 | | | | | | | 34 | | |
| |
Contributions from noncontrolling interests
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 7 | | | | | | | 7 | | |
| |
Distributions to noncontrolling interests
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (36) | | | | | | | (36) | | |
| |
Noncontrolling interests acquired in transaction
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 2 | | | | | | | 2 | | |
| |
Issuance of preference shares
|
| | | | | 3 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 3 | | |
| |
Dividends on preference shares
|
| | | | | 13 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (13) | | | | | | | — | | | | | | | — | | | | | | | — | | |
| |
Other comprehensive income
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||
| |
Foreign currency translation adjustment, net of
tax |
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (155) | | | | | | | — | | | | | | | (155) | | |
| |
Balances as of December 28, 2024
|
| | | | | 175 | | | | | | | 12,390 | | | | | | | — | | | | | | | 1,111 | | | | | | | (299) | | | | | | | (358) | | | | | | | (12) | | | | | | | 617 | | |
| |
Net loss
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (94) | | | | | | | — | | | | | | | (19) | | | | | | | (113) | | |
| |
Contributions from noncontrolling interests
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 41 | | | | | | | 41 | | |
| |
Distributions to noncontrolling interests
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (11) | | | | | | | (11) | | |
| |
Issuance of common stock
|
| | | | | — | | | | | | | 9,740 | | | | | | | — | | | | | | | 16 | | | | | | | (16) | | | | | | | — | | | | | | | — | | | | | | | — | | |
| |
Reduction of additional paid-in capital
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | (1,095) | | | | | | | 1,095 | | | | | | | — | | | | | | | — | | | | | | | — | | |
| |
Dividends declared, £177,042 ($235,466) per A and B share and £506 ($673) per C share
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (553) | | | | | | | — | | | | | | | — | | | | | | | (553) | | |
| |
Redemption of preference shares
|
| | | | | (177) | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (177) | | |
| |
Issuance of preference shares
|
| | | | | 3 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 3 | | |
| |
Dividends on preference shares
|
| | | | | 7 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (7) | | | | | | | — | | | | | | | — | | | | | | | — | | |
| |
Other comprehensive income
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||
| |
Foreign currency translation adjustment, net of
tax |
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 285 | | | | | | | — | | | | | | | 285 | | |
| |
Balances as of January 3, 2026
|
| | | | | 8 | | | | | | | 22,130 | | | | | | | — | | | | | | | 32 | | | | | | | 126 | | | | | | | (73) | | | | | | | (1) | | | | | | | 92 | | |
| |
|
| | |
For the Years Ended
|
| |||||||||||||||||
| |
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
| |
Cash flow from operating activities
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
Net (loss) income
|
| | | | | (113) | | | | | | | 34 | | | | | | | (145) | | |
| |
Adjustments to reconcile net (loss) income to net cash provided by (used in) operations:
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
Impairment of Aggreko Eurasia
|
| | | | | 83 | | | | | | | 107 | | | | | | | 99 | | |
| |
Deferred tax expense (benefit)
|
| | | | | 4 | | | | | | | 17 | | | | | | | (12) | | |
| |
Depreciation and amortization
|
| | | | | 543 | | | | | | | 458 | | | | | | | 416 | | |
| |
Gain on disposal of property, plant, and equipment
|
| | | | | (19) | | | | | | | (19) | | | | | | | (21) | | |
| |
Non-cash government grant income
|
| | | | | (10) | | | | | | | (36) | | | | | | | (4) | | |
| |
Other non-cash operating activities
|
| | | | | 10 | | | | | | | 7 | | | | | | | 21 | | |
| |
Unrealized foreign currency transaction losses (gains), net
|
| | | | | 249 | | | | | | | (103) | | | | | | | 91 | | |
| | Changes in operating assets and liabilities, net of effects of businesses acquired: | | | |
|
| | |
|
| | |
|
| |||||||||
| |
Increase in inventories, net
|
| | | | | (29) | | | | | | | (64) | | | | | | | (18) | | |
| |
Increase in accounts receivable, accrued income, prepaid expenses, taxes receivable, and other receivables
|
| | | | | (217) | | | | | | | (101) | | | | | | | (35) | | |
| |
Increase in contract fulfillment and other assets
|
| | | | | (81) | | | | | | | (97) | | | | | | | (40) | | |
| |
Increase (decrease) in accounts payable, deferred income, customer advances, and other payables
|
| | | | | 18 | | | | | | | 88 | | | | | | | (61) | | |
| |
(Decrease) increase in other liabilities
|
| | | | | (26) | | | | | | | 143 | | | | | | | 9 | | |
| |
Proceeds from sale of investment tax credit
|
| | | | | 16 | | | | | | | — | | | | | | | — | | |
| |
Net cash provided by operating activities
|
| | | | | 428 | | | | | | | 434 | | | | | | | 300 | | |
| |
Cash flows from investing activities
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
Acquisitions net of cash acquired
|
| | | | | (191) | | | | | | | (26) | | | | | | | (427) | | |
| |
Purchases of property, plant, and equipment
|
| | | | | (994) | | | | | | | (754) | | | | | | | (592) | | |
| |
Proceeds from sale of property, plant, and equipment
|
| | | | | 74 | | | | | | | 47 | | | | | | | 32 | | |
| |
Net cash outflow on disposal of Russian subsidiary
|
| | | | | (56) | | | | | | | — | | | | | | | — | | |
| |
Net cash used in investing activities
|
| | | | | (1,167) | | | | | | | (733) | | | | | | | (987) | | |
| |
Cash flows from financing activities
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
Proceeds from issuance of long-term loans
|
| | | | | 1,543 | | | | | | | 356 | | | | | | | 1,288 | | |
| |
Repayment of long-term loans
|
| | | | | — | | | | | | | — | | | | | | | (721) | | |
| |
Proceeds from issuance of short-term debt
|
| | | | | — | | | | | | | 6 | | | | | | | 438 | | |
| |
Repayment of short-term debt
|
| | | | | (114) | | | | | | | (48) | | | | | | | (448) | | |
| |
Payments under finance leases
|
| | | | | (18) | | | | | | | (16) | | | | | | | (12) | | |
| |
Proceeds from the issuance of ordinary shares
|
| | | | | — | | | | | | | — | | | | | | | 139 | | |
| |
Payment of contingent consideration
|
| | | | | — | | | | | | | (9) | | | | | | | — | | |
| |
Contributions from noncontrolling interests
|
| | | | | 41 | | | | | | | 7 | | | | | | | 5 | | |
| |
Settlement of redeemable preference shares
|
| | | | | (177) | | | | | | | — | | | | | | | — | | |
| |
Distributions to noncontrolling interests
|
| | | | | (2) | | | | | | | — | | | | | | | — | | |
| |
Dividends paid on common stock
|
| | | | | (553) | | | | | | | — | | | | | | | — | | |
| |
Net cash provided by financing activities
|
| | | | | 720 | | | | | | | 296 | | | | | | | 689 | | |
| |
Net increase (decrease) in cash and cash equivalents
|
| | | | | (19) | | | | | | | (3) | | | | | | | 2 | | |
| |
Cash and cash equivalents at beginning of the period
|
| | | | | 165 | | | | | | | 191 | | | | | | | 177 | | |
| |
Exchange gains (losses) on cash and cash equivalents
|
| | | | | 15 | | | | | | | (10) | | | | | | | (14) | | |
| |
Movement in cash in assets held for sale
|
| | | | | 41 | | | | | | | (13) | | | | | | | 26 | | |
| |
Cash and cash equivalents at end of the period
|
| | | | | 202 | | | | | | | 165 | | | | | | | 191 | | |
| |
Supplemental cash flow information:
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
Cash paid for interest, net of amounts capitalized
|
| | | | | (403) | | | | | | | (348) | | | | | | | (285) | | |
| |
Cash paid for income taxes net of refunds
|
| | | | | (169) | | | | | | | (113) | | | | | | | (154) | | |
| | Freehold properties | | | | 25 years | |
| | Short leasehold properties | | | | Term of each lease | |
| | Equipment fleet | | | | 4 to 25 years | |
| | Vehicles, plant, and equipment | | | | 3 to 8 years | |
| | Solar projects | | | | Shorter of i) land lease duration (plus any extensions) or ii) 25 years | |
|
Performance Obligation
|
| | |
Revenue Recognition
|
|
| The Group supplies (through the use of its own fleet of assets) temporary power, temperature control, oil-free compressed air and related services (for example, fuel, logistics and technical services) as well as energy saving measures. The Group does not generally provide an option for the customer to purchase the equipment at the end of the contract period and does not generate material revenue from sales of equipment under such options. | | | |
Revenue is recognized using the “right-to-invoice” practical expedient allowed under
ASC 606-10-55-18, in which the Group recognizes revenue in the amount that corresponds directly with the value to the customer of the Group’s performance completed to date, which the Group considers to be the amount to which the entity has a right to invoice. This is the most faithful depiction of the satisfaction of the performance obligation. |
|
| The Group provides design and project management services to customers who may then engage third parties for the provision of power providers. | | | | Revenue is recognized over the period of the performance obligation as the group delivers the design and project management services to the customer. | |
| The Group provides engineering, procurement, and construction services to customers, providing a turnkey solution for energy efficiency projects. | | | | Revenue is recognized over time using the input method to measure progress as control of the goods and services transfer to the customer towards complete satisfaction of the performance obligation. | |
| The Group sells new equipment and consumables. | | | | Revenue is recognized at the time of delivery to, or collection by, the customer. | |
|
|
| | |
As of
|
| ||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
Freehold Properties
|
| | | | | 124 | | | | | | | 111 | | |
|
Short leasehold properties
|
| | | | | 16 | | | | | | | 11 | | |
|
Equipment fleet
|
| | | | | 3,395 | | | | | | | 2,432 | | |
|
Vehicles, plant & equipment
|
| | | | | 200 | | | | | | | 166 | | |
| Solar | | | | | | 230 | | | | | | | 158 | | |
|
Solar projects under construction
|
| | | | | 61 | | | | | | | 89 | | |
|
Less: accumulated depreciation
|
| | | | | (1,340) | | | | | | | (912) | | |
|
Property, plant, and equipment, net
|
| | | | | 2,686 | | | | | | | 2,055 | | |
|
(in millions of USD)
|
| | |
Americas
|
| | |
Europe
|
| | |
AMEAPAC
|
| | |
Total
|
| ||||||||||||
|
For the Year Ended January 3, 2026
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
|
Net revenues
|
| | | | | 1,797 | | | | | | | 849 | | | | | | | 770 | | | | | | | 3,416 | | |
|
Less: segment significant expenses:(1)
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
|
Cost of sales(2)
|
| | | | | (449) | | | | | | | (275) | | | | | | | (143) | | | | | | | (867) | | |
|
Distribution costs(3)
|
| | | | | (508) | | | | | | | (237) | | | | | | | (199) | | | | | | | (944) | | |
|
Administrative expenses(4)
|
| | | | | (76) | | | | | | | (52) | | | | | | | (62) | | | | | | | (190) | | |
|
Other segment items(5)
|
| | | | | (16) | | | | | | | (24) | | | | | | | (10) | | | | | | | (50) | | |
|
Segment Adjusted EBITDA
|
| | | | | 748 | | | | | | | 261 | | | | | | | 356 | | | | | | | 1,365 | | |
|
Unallocated group function expenses(6)
|
| | |
|
| | |
|
| | |
|
| | | | | (105) | | | |||||||||
|
Depreciation and amortization
|
| | |
|
| | |
|
| | |
|
| | | | | (543) | | | |||||||||
|
Interest expense, net
|
| | |
|
| | |
|
| | |
|
| | | | | (647) | | | |||||||||
|
Remeasurement of post-employment benefits
|
| | |
|
| | |
|
| | |
|
| | | | | (1) | | | |||||||||
|
Strategic review costs(7)
|
| | |
|
| | |
|
| | |
|
| | | | | (29) | | | |||||||||
|
Gain on disposal of business(8)
|
| | |
|
| | |
|
| | |
|
| | | | | 7 | | | |||||||||
|
Acquisition costs
|
| | |
|
| | |
|
| | |
|
| | | | | (4) | | | |||||||||
|
Income before income taxes and discontinued operations
|
| | |
|
| | |
|
| | |
|
| | | |
|
43
|
| | |||||||||
|
For the Year Ended December 28, 2024
|
| | | | | | | | | | | | | ||||||||||||||||
|
Net revenues
|
| | | | | 1,523 | | | | | | | 581 | | | | | | | 750 | | | | | | | 2,854 | | |
|
Less: segment significant expenses:(1)
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
|
Cost of sales(2)
|
| | | | | (389) | | | | | | | (167) | | | | | | | (142) | | | | | | | (698) | | |
|
Distribution costs(3)
|
| | | | | (446) | | | | | | | (175) | | | | | | | (190) | | | | | | | (811) | | |
|
Administrative expenses(4)
|
| | | | | (61) | | | | | | | (41) | | | | | | | (63) | | | | | | | (165) | | |
|
Other segment items(5)
|
| | | | | — | | | | | | | (10) | | | | | | | (15) | | | | | | | (25) | | |
|
Segment Adjusted EBITDA
|
| | | | | 627 | | | | | | | 188 | | | | | | | 340 | | | | | | | 1,155 | | |
|
Unallocated group function expenses(6)
|
| | |
|
| | |
|
| | |
|
| | | | | (100) | | | |||||||||
|
Depreciation and amortization
|
| | |
|
| | |
|
| | |
|
| | | | | (458) | | | |||||||||
|
Interest expense, net
|
| | |
|
| | |
|
| | |
|
| | | | | (288) | | | |||||||||
|
Strategic review costs(7)
|
| | |
|
| | |
|
| | |
|
| | | | | (8) | | | |||||||||
|
Acquisition costs
|
| | |
|
| | |
|
| | |
|
| | | | | (8) | | | |||||||||
|
Restructuring costs(9)
|
| | |
|
| | |
|
| | |
|
| | | | | 1 | | | |||||||||
|
Income before income taxes and discontinued operations
|
| | |
|
| | |
|
| | |
|
| | | |
|
294
|
| | |||||||||
|
(in millions of USD)
|
| | |
Americas
|
| | |
Europe
|
| | |
AMEAPAC
|
| | |
Total
|
| ||||||||||||
|
For the Year Ended December 30, 2023
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
|
Net revenues
|
| | | | | 1,313 | | | | | | | 505 | | | | | | | 687 | | | | | | | 2,505 | | |
|
Less: segment significant expenses:(1)
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
|
Cost of sales(2)
|
| | | | | (325) | | | | | | | (145) | | | | | | | (120) | | | | | | | (590) | | |
|
Distribution costs(3)
|
| | | | | (374) | | | | | | | (139) | | | | | | | (178) | | | | | | | (691) | | |
|
Administrative expenses(4)
|
| | | | | (59) | | | | | | | (34) | | | | | | | (60) | | | | | | | (153) | | |
|
Other segment items(5)
|
| | | | | (18) | | | | | | | (9) | | | | | | | (34) | | | | | | | (61) | | |
|
Segment Adjusted EBITDA
|
| | | | | 537 | | | | | | | 178 | | | | | | | 295 | | | | | | | 1,010 | | |
|
Unallocated group function expenses(6)
|
| | |
|
| | |
|
| | |
|
| | | | | (107) | | | |||||||||
|
Depreciation and amortization
|
| | |
|
| | |
|
| | |
|
| | | | | (416) | | | |||||||||
|
Interest expense, net
|
| | |
|
| | |
|
| | |
|
| | | | | (369) | | | |||||||||
|
Remeasurement of postemployment benefits
|
| | |
|
| | |
|
| | |
|
| | | | | (7) | | | |||||||||
|
Other non-operating expenses, net
|
| | |
|
| | |
|
| | |
|
| | | | | (23) | | | |||||||||
|
Acquisition costs
|
| | |
|
| | |
|
| | |
|
| | | | | (23) | | | |||||||||
|
Restructuring costs
|
| | |
|
| | |
|
| | |
|
| | | | | (21) | | | |||||||||
|
Income before income taxes and discontinued operations
|
| | |
|
| | |
|
| | |
|
| | | |
|
44
|
| | |||||||||
|
|
| | |
As of
|
| ||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
| Segment assets | | | |
|
| | |
|
| ||||||
|
Americas
|
| | | | | 4,055 | | | | | | | 3,386 | | |
|
Europe
|
| | | | | 1,743 | | | | | | | 1,139 | | |
|
AMEAPAC
|
| | | | | 1,425 | | | | | | | 1,264 | | |
|
Total segment assets
|
| | | | | 7,223 | | | | | | | 5,789 | | |
|
Group function assets
|
| | | | | 176 | | | | | | | 162 | | |
|
Tax and finance assets
|
| | | | | 263 | | | | | | | 184 | | |
|
Retirement benefit surplus
|
| | | | | 8 | | | | | | | 8 | | |
|
Assets held for sale
|
| | | | | — | | | | | | | 100 | | |
|
Total assets
|
| | | | | 7,670 | | | | | | | 6,243 | | |
|
Goodwill
|
| | |
|
| | |
|
| ||||||
|
Americas
|
| | | | | 1,329 | | | | | | | 1,260 | | |
|
Europe
|
| | | | | 523 | | | | | | | 317 | | |
|
AMEAPAC
|
| | | | | 221 | | | | | | | 201 | | |
|
Total goodwill
|
| | | | | 2,073 | | | | | | | 1,778 | | |
|
|
| | |
For the Years Ended
|
| |||||||||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
| Capital expenditures | | | |
|
| | |
|
| | |
|
| |||||||||
|
Americas
|
| | | | | 608 | | | | | | | 385 | | | | | | | 326 | | |
|
Europe
|
| | | | | 202 | | | | | | | 177 | | | | | | | 119 | | |
|
AMEAPAC
|
| | | | | 165 | | | | | | | 163 | | | | | | | 114 | | |
|
Total capital expenditures from continuing operations
|
| | | | | 975 | | | | | | | 725 | | | | | | | 559 | | |
|
Capital expenditures from discontinued operations
|
| | | | | 19 | | | | | | | 29 | | | | | | | 33 | | |
|
Total capital expenditures
|
| | | | | 994 | | | | | | | 754 | | | | | | | 592 | | |
|
|
| | |
For the Years Ended
|
| |||||||||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
| Net Revenues | | | |
|
| | |
|
| | |
|
| |||||||||
| Americas | | | |
|
| | |
|
| | |
|
| |||||||||
|
United States
|
| | | | | 1,299 | | | | | | | 1,029 | | | | | | | 859 | | |
|
Other Americas
|
| | | | | 512 | | | | | | | 498 | | | | | | | 459 | | |
| Europe | | | |
|
| | |
|
| | |
|
| |||||||||
|
United Kingdom
|
| | | | | 233 | | | | | | | 179 | | | | | | | 165 | | |
|
Other European Countries
|
| | | | | 589 | | | | | | | 396 | | | | | | | 330 | | |
| AMEAPAC | | | | | | 783 | | | | | | | 752 | | | | | | | 692 | | |
|
Total net revenues
|
| | | | | 3,416 | | | | | | | 2,854 | | | | | | | 2,505 | | |
|
|
| | |
As of
|
| ||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
| Long-lived Assets | | | |
|
| | |
|
| ||||||
| Americas | | | |
|
| | |
|
| ||||||
|
United States
|
| | | | | 1,368 | | | | | | | 993 | | |
|
Other Americas
|
| | | | | 291 | | | | | | | 212 | | |
| Europe | | | |
|
| | |
|
| ||||||
|
United Kingdom
|
| | | | | 243 | | | | | | | 194 | | |
|
Other European Countries
|
| | | | | 422 | | | | | | | 285 | | |
| AMEAPAC | | | | | | 660 | | | | | | | 568 | | |
|
Total segment long-lived assets
|
| | | | | 2,984 | | | | | | | 2,252 | | |
|
Other Group
|
| | | | | 58 | | | | | | | 57 | | |
|
Total long-lived assets
|
| | | | | 3,042 | | | | | | | 2,309 | | |
|
|
| | |
For the Years Ended
|
| |||||||||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
| Revenue | | | | | | 128 | | | | | | | 114 | | | | | | | 123 | | |
| Operating expenses: | | | |
|
| | |
|
| | |
|
| |||||||||
|
Cost of services
|
| | | | | (61) | | | | | | | (60) | | | | | | | (59) | | |
|
Selling, general and administrative expenses
|
| | | | | — | | | | | | | (6) | | | | | | | (4) | | |
|
Impairment loss
|
| | | | | (83) | | | | | | | (107) | | | | | | | (99) | | |
|
Total operating expenses, net
|
| | | | | (144) | | | | | | | (173) | | | | | | | (162) | | |
|
Operating loss
|
| | | | | (16) | | | | | | | (59) | | | | | | | (39) | | |
| Other income: | | | |
|
| | |
|
| | |
|
| |||||||||
|
Net finance income
|
| | | | | 9 | | | | | | | 4 | | | | | | | 2 | | |
|
Loss from discontinued operations before income tax expense
|
| | | | | (7) | | | | | | | (55) | | | | | | | (37) | | |
|
Income tax expense
|
| | | | | (15) | | | | | | | (8) | | | | | | | (9) | | |
|
Net loss from discontinued operations
|
| | | | | (22) | | | | | | | (63) | | | | | | | (46) | | |
|
|
| | |
For the Years Ended
|
| |||||||||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
|
Net cash provided by discontinued operating activities
|
| | | | | 54 | | | | | | | 48 | | | | | | | 12 | | |
|
Net cash used in discontinued investing activities
|
| | | | | (19) | | | | | | | (29) | | | | | | | (30) | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | | 35 | | | | | | | 19 | | | | | | | (18) | | |
|
Cash and cash equivalents at beginning of the period
|
| | | | | 41 | | | | | | | 28 | | | | | | | 54 | | |
|
Exchange gain (loss) on cash and cash equivalents
|
| | | | | 11 | | | | | | | (6) | | | | | | | (8) | | |
|
Cash and cash equivalents at date of disposal or end of period(1)
|
| | | | | 87 | | | | | | | 41 | | | | | | | 28 | | |
|
(in millions of USD)
|
| | |
As of
December 28, 2024 |
| |||
|
Cash and cash equivalents
|
| | | | | 41 | | |
|
Accounts receivable, net
|
| | | | | 24 | | |
|
Contract assets
|
| | | | | 6 | | |
|
Inventories, net
|
| | | | | 29 | | |
|
Current assets held for sale
|
| | | | | 100 | | |
|
|
| | |
|
| |||
|
Non-current assets held for sale
|
| | | | | 120 | | |
|
Total assets held for sale
|
| | | | | 220 | | |
|
Impairment of asset group(1)
|
| | | | | (120) | | |
|
Total assets held for sale, net
|
| | | | | 100 | | |
| | | |
|
| ||||
|
Accounts payable
|
| | | | | (12) | | |
|
Current liabilities held for sale
|
| | | | | (12) | | |
|
|
| | |
|
| |||
|
Non-current liabilities held for sale
|
| | | | | (4) | | |
|
Total liabilities held for sale
|
| | | | | (16) | | |
|
Additional liability for full write-down(1)
|
| | | | | (86) | | |
|
Total liabilities held for sale, net
|
| | | | | (102) | | |
|
(in millions of USD)
|
| | |
Americas
|
| | |
Europe
|
| | |
AMEAPAC
|
| | |
Consolidated
|
| ||||||||||||
|
Balance as of December 30, 2023
|
| | | | | 1,267 | | | | | | | 284 | | | | | | | 202 | | | | | | | 1,753 | | |
|
Goodwill acquired during year
|
| | | | | 4 | | | | | | | 40 | | | | | | | — | | | | | | | 44 | | |
|
Currency translation adjustment
|
| | | | | (11) | | | | | | | (7) | | | | | | | (1) | | | | | | | (19) | | |
|
Balance as of December 28, 2024
|
| | | | | 1,260 | | | | | | | 317 | | | | | | | 201 | | | | | | | 1,778 | | |
|
Goodwill acquired during year
|
| | | | | — | | | | | | | 177 | | | | | | | 7 | | | | | | | 184 | | |
|
Currency translation adjustment
|
| | | | | 69 | | | | | | | 29 | | | | | | | 13 | | | | | | | 111 | | |
|
Balance as of January 3, 2026
|
| | | | | 1,329 | | | | | | | 523 | | | | | | | 221 | | | | | | | 2,073 | | |
| |
|
| | |
Weighted
Average Useful Life (in Years) |
| | |
Gross
Carrying Amount |
| | |
Accumulated
Amortization |
| | |
Net
Carrying Amount |
| ||||||||||||
| | Intangible assets: | | | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
| |
Brand
|
| | | | | 10 | | | | | | | 217 | | | | | | | 94 | | | | | | | 123 | | |
| |
Customer relationships
|
| | | | | 13 | | | | | | | 460 | | | | | | | 160 | | | | | | | 300 | | |
| |
Total intangible assets
|
| | | |
|
|
| | | | | | 677 | | | | | | | 254 | | | | | | | 423 | | |
| |
|
| | |
Weighted
Average Useful Life (in Years) |
| | |
Gross
Carrying Amount |
| | |
Accumulated
Amortization |
| | |
Net
Carrying Amount |
| ||||||||||||
| | Intangible assets: | | | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
| |
Brand
|
| | | | | 10 | | | | | | | 196 | | | | | | | 71 | | | | | | | 125 | | |
| |
Customer relationships
|
| | | | | 13 | | | | | | | 386 | | | | | | | 118 | | | | | | | 268 | | |
| |
Total intangible assets
|
| | | |
|
|
| | | | | | 582 | | | | | | | 189 | | | | | | | 393 | | |
| | 2026 | | | | | | 56 | | |
| | 2027 | | | | | | 55 | | |
| | 2028 | | | | | | 52 | | |
| | 2029 | | | | | | 47 | | |
| | 2030 | | | | | | 47 | | |
|
|
| | |
For the Years Ended
|
| |||||||||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
|
Sector
|
| | |
|
| | |
|
| | |
|
| |||||||||
| Utilities | | | | | | 908 | | | | | | | 811 | | | | | | | 743 | | |
|
Oil & gas
|
| | | | | 339 | | | | | | | 286 | | | | | | | 271 | | |
|
Petrochemical & refining
|
| | | | | 260 | | | | | | | 276 | | | | | | | 250 | | |
|
Building services & infrastructure
|
| | | | | 455 | | | | | | | 373 | | | | | | | 266 | | |
| Events | | | | | | 229 | | | | | | | 184 | | | | | | | 163 | | |
| Manufacturing | | | | | | 183 | | | | | | | 159 | | | | | | | 157 | | |
| Mining | | | | | | 214 | | | | | | | 213 | | | | | | | 201 | | |
|
Data centers
|
| | | | | 391 | | | | | | | 196 | | | | | | | 96 | | |
| Other | | | | | | 437 | | | | | | | 356 | | | | | | | 358 | | |
|
Total net revenues
|
| | | | | 3,416 | | | | | | | 2,854 | | | | | | | 2,505 | | |
|
|
| | |
As of
|
| ||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
Current contract fulfilment assets
|
| | | | | 51 | | | | | | | 41 | | |
|
Non-current contract fulfilment assets
|
| | | | | 119 | | | | | | | 100 | | |
|
Total contract fulfilment assets
|
| | | | | 170 | | | | | | | 141 | | |
| | | |
|
| | |
|
| |||||||
|
Current deferred income
|
| | | | | 112 | | | | | | | 72 | | |
|
Non-current deferred income
|
| | | | | 67 | | | | | | | 44 | | |
|
Total deferred income
|
| | | | | 179 | | | | | | | 116 | | |
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
Balance as of beginning of period
|
| | | | | 116 | | | | | | | 54 | | |
|
Deferral of revenue
|
| | | | | 65 | | | | | | | 76 | | |
|
Recognition of unearned revenue
|
| | | | | (7) | | | | | | | (12) | | |
|
Translation adjustment
|
| | | | | 5 | | | | | | | (2) | | |
|
Balance as of end of period
|
| | | | | 179 | | | | | | | 116 | | |
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
Balance as of beginning of period
|
| | | | | 141 | | | | | | | 103 | | |
|
Capitalized in period
|
| | | | | 67 | | | | | | | 80 | | |
|
Provision created for future demobilization costs
|
| | | | | 10 | | | | | | | 19 | | |
|
Amortized to the Consolidated Statements of Income
|
| | | | | (59) | | | | | | | (51) | | |
|
Translation adjustment
|
| | | | | 11 | | | | | | | (10) | | |
|
Balance as of end of period
|
| | | | | 170 | | | | | | | 141 | | |
|
|
| | |
As of
|
| ||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
Finished goods
|
| | | | | 6 | | | | | | | 4 | | |
|
Raw materials and consumables
|
| | | | | 382 | | | | | | | 332 | | |
|
Work in progress
|
| | | | | 21 | | | | | | | 22 | | |
|
Inventories, net
|
| | | | | 409 | | | | | | | 358 | | |
|
|
| | |
As of
|
| ||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
Accounts receivable
|
| | | | | 778 | | | | | | | 658 | | |
|
Less: allowances for credit losses of accounts receivable
|
| | | | | (98) | | | | | | | (94) | | |
|
Accounts receivable, net of allowances
|
| | | | | 680 | | | | | | | 564 | | |
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
Balance as of beginning of period
|
| | | | | 94 | | | | | | | 106 | | |
|
Provision for credit losses
|
| | | | | 19 | | | | | | | 8 | | |
| Write-offs | | | | | | (21) | | | | | | | (16) | | |
|
Currency translation
|
| | | | | 6 | | | | | | | (4) | | |
|
Balance as of end of period
|
| | | | | 98 | | | | | | | 94 | | |
|
|
| | |
As of
|
| ||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
1-30 days past due
|
| | | | | 144 | | | | | | | 153 | | |
|
31-60 days past due
|
| | | | | 57 | | | | | | | 73 | | |
|
61-90 days past due
|
| | | | | 33 | | | | | | | 35 | | |
|
91-180 days past due
|
| | | | | 57 | | | | | | | 48 | | |
|
181-365 days past due
|
| | | | | 55 | | | | | | | 32 | | |
|
More than 365 days past due
|
| | | | | 44 | | | | | | | 55 | | |
|
|
| | |
As of
|
| ||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
Accounts payable
|
| | | | | 171 | | | | | | | 205 | | |
|
Accounts payable – supplier factoring facility
|
| | | | | 27 | | | | | | | 22 | | |
|
Total accounts payable
|
| | | | | 198 | | | | | | | 227 | | |
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
Balance as of beginning of the period
|
| | | | | 22 | | | | | | | 40 | | |
|
Invoices confirmed during the year
|
| | | | | 152 | | | | | | | 124 | | |
|
Confirmed invoices paid during the year
|
| | | | | (147) | | | | | | | (142) | | |
|
Balance as of end of the period
|
| | | | | 27 | | | | | | | 22 | | |
|
|
| | |
As of
|
| |||||||||||||||||||||
|
(in millions of USD)
|
| | |
Interest Rate
|
| | |
Due
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| |||||||||
|
Short Term:
|
| | |
|
| | |
|
| | |
|
| | |
|
| |||||||||
|
Current portion of long-term debt
|
| | |
|
| | |
|
| | | | | 98 | | | | | | | 103 | | | |||
|
Long Term:
|
| | |
|
| | |
|
| | |
|
| | |
|
| |||||||||
|
USD Redeemable Senior Secured Notes
|
| | | | | 6.125% | | | | |
2026
|
| | | | | — | | | | | | | 565 | | |
|
EUR Redeemable Senior Secured Notes
|
| | | | | 5.25% | | | | |
2026
|
| | | | | — | | | | | | | 470 | | |
|
EUR Redeemable Senior Secured Notes
|
| | | | | 5.375% | | | | |
2030
|
| | | | | 996 | | | | | | | — | | |
|
USD Redeemable Senior Secured Notes
|
| | | | | 7.00% | | | | |
2030
|
| | | | | 1,400 | | | | | | | — | | |
|
USD Redeemable Senior Notes
|
| | | | | 8.75% | | | | |
2027
|
| | | | | — | | | | | | | 450 | | |
|
USD Senior Term Facility Agreement
|
| | | | | 4.25% | | | | |
2029
|
| | | | | — | | | | | | | 1,178 | | |
|
EUR Senior Term Facility Agreement
|
| | | | | 4.25% | | | | |
2029
|
| | | | | — | | | | | | | 1,276 | | |
|
USD Senior Term Facility Agreement
|
| | | | | 3.00% | | | | |
2031
|
| | | | | 1,397 | | | | | | | — | | |
|
EUR Senior Term Facility Agreement
|
| | | | | 3.00% | | | | |
2031
|
| | | | | 1,507 | | | | | | | — | | |
|
Resalta Financing Agreement
|
| | |
|
| | |
|
| | | | | 18 | | | | | | | 22 | | | |||
|
Other Financing Agreements
|
| | |
|
| | |
|
| | | | | 65 | | | | | | | 10 | | | |||
|
Construction Loans(a)
|
| | |
|
| | |
|
| | | | | 43 | | | | | | | 44 | | | |||
|
Drawings on revolving credit facility
|
| | |
|
| | |
|
| | | | | 432 | | | | | | | — | | | |||
|
Total debt (including accrued interest)
|
| | |
|
| | |
|
| | | | | 5,956 | | | | | | | 4,118 | | | |||
|
Less: unamortized debt issuance costs
|
| | |
|
| | |
|
| | | | | (71) | | | | | | | (15) | | | |||
|
Less: current portion of long-term debt
|
| | |
|
| | |
|
| | | | | (98) | | | | | | | (103) | | | |||
|
Total long-term debt
|
| | |
|
| | |
|
| | | | | 5,787 | | | | | | | 4,000 | | | |||
|
|
| | |
As of
|
| ||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
Within 1 year, or on demand
|
| | | | | 98 | | | | | | | 103 | | |
|
Between 1 and 2 years
|
| | | | | 19 | | | | | | | 1,050 | | |
|
Between 2 and 3 years
|
| | | | | 20 | | | | | | | 465 | | |
|
Between 3 and 4 years
|
| | | | | 20 | | | | | | | 15 | | |
|
Between 4 and 5 years
|
| | | | | 2,850 | | | | | | | 2,429 | | |
|
Greater than 5 years
|
| | | | | 2,949 | | | | | | | 56 | | |
|
Total principal debt (including accrued interest)
|
| | | | | 5,956 | | | | | | | 4,118 | | |
|
Less: unamortized discount
|
| | | | | (71) | | | | | | | (15) | | |
|
Total debt
|
| | | | | 5,885 | | | | | | | 4,103 | | |
|
|
| | |
For the Years Ended
|
| |||||||||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
|
Operating lease costs
|
| | | | | 47 | | | | | | | 39 | | | | | | | 32 | | |
| Finance lease costs: | | | |
|
| | |
|
| | |
|
| |||||||||
|
Amortization of right-of-use assets
|
| | | | | 23 | | | | | | | 19 | | | | | | | 11 | | |
|
Interest on lease liabilities
|
| | | | | 5 | | | | | | | 4 | | | | | | | 1 | | |
|
Total finance lease costs
|
| | | | | 28 | | | | | | | 23 | | | | | | | 12 | | |
|
|
| | |
For the Years Ended
|
| |||||||||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
|
Cash paid for amounts included in the measurement of lease liabilities:
|
| | |
|
| | |
|
| | |
|
| |||||||||
|
Operating cash flows from operating leases
|
| | | | | 49 | | | | | | | 40 | | | | | | | 34 | | |
|
Operating cash flows from finance leases
|
| | | | | 6 | | | | | | | 4 | | | | | | | 1 | | |
|
Financing cash flows from finance leases
|
| | | | | 18 | | | | | | | 16 | | | | | | | 12 | | |
| Non-cash activities: | | | |
|
| | |
|
| | |
|
| |||||||||
|
Operating lease ROU assets obtained in exchange for new lease liabilities
|
| | | | | 68 | | | | | | | 27 | | | | | | | 22 | | |
|
Financing lease assets obtained in exchange for new lease liabilities
|
| | | | | 47 | | | | | | | 46 | | | | | | | 10 | | |
| |
|
| | |
As of
|
| ||||||||||
| |
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
| | Weighted-average discount rate: | | | |
|
| | |
|
| ||||||
| |
Operating leases
|
| | | | | 8.12% | | | | | | | 8.64% | | |
| |
Finance leases
|
| | | | | 7.53% | | | | | | | 6.50% | | |
| | Weighted-average remaining lease term (in years): | | | |
|
| | |
|
| ||||||
| |
Operating leases
|
| | | | | 2.61 | | | | | | | 1.91 | | |
| |
Finance leases
|
| | | | | 2.92 | | | | | | | 2.93 | | |
|
For the Fiscal Years
|
| | |
Operating Leases
|
| | |
Finance Leases
|
| ||||||
| 2026 | | | | | | 44 | | | | | | | 26 | | |
| 2027 | | | | | | 34 | | | | | | | 22 | | |
| 2028 | | | | | | 28 | | | | | | | 19 | | |
| 2029 | | | | | | 22 | | | | | | | 10 | | |
| 2030 | | | | | | 17 | | | | | | | 3 | | |
| Thereafter | | | | | | 74 | | | | | | | 11 | | |
|
Total lease payments
|
| | | | | 219 | | | | | | | 91 | | |
|
Less: interest
|
| | | | | (54) | | | | | | | (15) | | |
|
Present value of lease liabilities
|
| | | | | 165 | | | | | | | 76 | | |
|
|
| | |
For the Years Ended
|
| |||||||||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
|
United Kingdom
|
| | | | | (278) | | | | | | | 67 | | | | | | | (170) | | |
|
United States
|
| | | | | 57 | | | | | | | 45 | | | | | | | 41 | | |
|
Other countries
|
| | | | | 264 | | | | | | | 182 | | | | | | | 173 | | |
|
Income before income tax expense
|
| | | | | 43 | | | | | | | 294 | | | | | | | 44 | | |
|
|
| | |
For the Years Ended
|
| |||||||||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
|
Current:
|
| | |
|
| | |
|
| | |
|
| |||||||||
|
United Kingdom
|
| | | | | 33 | | | | | | | 56 | | | | | | | 42 | | |
|
U.S. federal
|
| | | | | 3 | | | | | | | 24 | | | | | | | 18 | | |
|
U.S. state
|
| | | | | 2 | | | | | | | 4 | | | | | | | 3 | | |
|
Other countries
|
| | | | | 92 | | | | | | | 96 | | | | | | | 92 | | |
|
Total current tax expense
|
| | | | | 130 | | | | | | | 180 | | | | | | | 155 | | |
|
Deferred:
|
| | |
|
| | |
|
| | |
|
| |||||||||
|
United Kingdom
|
| | | | | (1) | | | | | | | (16) | | | | | | | (15) | | |
|
U.S. federal
|
| | | | | 25 | | | | | | | 9 | | | | | | | (2) | | |
|
U.S. state
|
| | | | | (4) | | | | | | | — | | | | | | | — | | |
|
Other countries
|
| | | | | (16) | | | | | | | 24 | | | | | | | 5 | | |
|
Total deferred tax expense (benefit)
|
| | | | | 4 | | | | | | | 17 | | | | | | | (12) | | |
|
Total:
|
| | |
|
| | |
|
| | |
|
| |||||||||
|
United Kingdom
|
| | | | | 32 | | | | | | | 40 | | | | | | | 27 | | |
|
U.S. federal
|
| | | | | 28 | | | | | | | 33 | | | | | | | 16 | | |
|
U.S. state
|
| | | | | (2) | | | | | | | 4 | | | | | | | 3 | | |
|
Other countries
|
| | | | | 76 | | | | | | | 120 | | | | | | | 97 | | |
|
Total income tax expense
|
| | | | | 134 | | | | | | | 197 | | | | | | | 143 | | |
|
|
| | |
For the Years Ended
|
| |||||||||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
|
Current tax expense, excluding the below
|
| | | | | 107 | | | | | | | 107 | | | | | | | 109 | | |
|
Deferred tax expense (benefit)
|
| | | | | 4 | | | | | | | 17 | | | | | | | (12) | | |
|
Changes in unrecognized tax benefits
|
| | | | | (10) | | | | | | | 21 | | | | | | | 10 | | |
|
State and local current tax expense
|
| | | | | 2 | | | | | | | 4 | | | | | | | 3 | | |
|
U.S. base erosion and anti-abuse tax
|
| | | | | 3 | | | | | | | 19 | | | | | | | 13 | | |
|
Other minimum alternative taxes
|
| | | | | 1 | | | | | | | 2 | | | | | | | 1 | | |
|
Withholding tax
|
| | | | | 27 | | | | | | | 27 | | | | | | | 19 | | |
|
Total income tax expense
|
| | | | | 134 | | | | | | | 197 | | | | | | | 143 | | |
|
|
| | |
For the Year Ended
January 3, 2026 |
| ||||||||||
|
(in millions of USD except percentages)
|
| | |
Amount
|
| | |
Percent
|
| ||||||
|
Expected income tax expense at statutory income tax rate of 25%
|
| | | | | 11 | | | | | | | 25.0% | | |
|
UK tax effects:
|
| | |
|
| | | | |||||||
|
Transfer pricing adjustments
|
| | | | | 15 | | | | | | | 34.9% | | |
|
Non-taxable and non-deductible items
|
| | |
|
| | | | |||||||
|
Non-deductible foreign exchange losses
|
| | | | | 60 | | | | | | | 139.5% | | |
|
Non-deductible legal and professional fees
|
| | | | | 7 | | | | | | | 16.3% | | |
|
Change in valuation allowance
|
| | | | | 6 | | | | | | | 14.0% | | |
|
Prior year adjustment
|
| | | | | (5) | | | | | | | (11.6)% | | |
|
Cross – border taxes – Pillar 2 top-up taxes
|
| | | | | 8 | | | | | | | 18.6% | | |
| Other | | | | | | (4) | | | | | | | (8.9)% | | |
| | | |
|
| | | | ||||||||
|
Foreign tax effects:
|
| | |
|
| | | | |||||||
|
USA
|
| | |
|
| | | | |||||||
|
Prior year adjustment
|
| | | | | 3 | | | | | | | 7.0% | | |
|
State and local income taxes
|
| | | | | (2) | | | | | | | (4.7)% | | |
|
U.S. base erosion and anti-abuse tax
|
| | | | | 3 | | | | | | | 7.0% | | |
|
Change in valuation allowance
|
| | | | | 4 | | | | | | | 9.3% | | |
|
Statutory income tax rate difference
|
| | | | | (2) | | | | | | | (4.7)% | | |
|
|
| | |
For the Year Ended
January 3, 2026 |
| ||||||||||
|
(in millions of USD except percentages)
|
| | |
Amount
|
| | |
Percent
|
| ||||||
|
Other
|
| | | | | (1) | | | | | | | (2.3)% | | |
|
Argentina
|
| | |
|
| | | | |||||||
|
Prior year adjustment
|
| | | | | (2) | | | | | | | (4.7)% | | |
|
Change in valuation allowance
|
| | | | | 3 | | | | | | | 7.0% | | |
|
Australia
|
| | |
|
| | | | |||||||
|
Prior year adjustment
|
| | | | | (4) | | | | | | | (9.3)% | | |
|
Brazil
|
| | |
|
| | | | |||||||
|
Statutory income tax rate difference
|
| | | | | 4 | | | | | | | 9.3% | | |
|
Costa Rica
|
| | |
|
| | | | |||||||
|
Prior year adjustment
|
| | | | | (3) | | | | | | | (7.0)% | | |
|
Egypt
|
| | |
|
| | | | |||||||
|
Prior year adjustment
|
| | | | | 2 | | | | | | | 4.7% | | |
|
France
|
| | |
|
| | | | |||||||
|
Prior year adjustment
|
| | | | | 1 | | | | | | | 2.3% | | |
|
Other
|
| | | | | 2 | | | | | | | 4.7% | | |
|
Iraq
|
| | |
|
| | | | |||||||
|
Income exempt from taxation in Kurdistan region
|
| | | | | (5) | | | | | | | (11.6)% | | |
|
Prior year adjustment
|
| | | | | (1) | | | | | | | (2.3)% | | |
|
Other
|
| | | | | (1) | | | | | | | (2.3)% | | |
|
Puerto Rico
|
| | |
|
| | | | |||||||
|
Statutory income tax rate difference
|
| | | | | 1 | | | | | | | 2.3% | | |
|
Branch profits tax
|
| | | | | 1 | | | | | | | 2.3% | | |
|
United Arab Emirates
|
| | |
|
| | | | |||||||
|
Change in valuation allowance
|
| | | | | (1) | | | | | | | (2.3)% | | |
|
Transfer pricing adjustment
|
| | | | | 2 | | | | | | | 4.7% | | |
|
Statutory income tax rate difference
|
| | | | | (10) | | | | | | | (23.3)% | | |
|
Venezuela
|
| | |
|
| | | | |||||||
|
Prior year adjustment
|
| | | | | 3 | | | | | | | 7.0% | | |
|
Other foreign jurisdictions
|
| | |
|
| | | | |||||||
|
Non-taxable items
|
| | | | | 2 | | | | | | | 4.7% | | |
|
Change in valuation allowance
|
| | | | | 11 | | | | | | | 25.6% | | |
|
Prior year adjustment
|
| | | | | (2) | | | | | | | (4.7)% | | |
|
Withholding tax
|
| | | | | 28 | | | | | | | 65.1% | | |
|
Minimum alternate tax
|
| | | | | 1 | | | | | | | 2.3% | | |
|
Change in unrecognized tax benefits – current tax
|
| | | | | (12) | | | | | | | (27.9)% | | |
|
Change in unrecognized tax benefits – deferred tax
|
| | | | | 11 | | | | | | | 25.6% | | |
|
Total income tax expense
|
| | | | | 134 | | | | | | | 311.6% | | |
|
(in millions of USD)
|
| | |
For the
Year Ended January 3, 2026 |
| |||
|
United Kingdom
|
| | | | | 57 | | |
|
U.S. federal
|
| | | | | 8 | | |
|
U.S. state
|
| | | | | 7 | | |
|
Other countries
|
| | | | | 97 | | |
|
Total cash paid for income taxes, net of refunds
|
| | | | | 169 | | |
|
(in millions of USD)
|
| | |
For the
Year Ended January 3, 2026 |
| |||
| Australia | | | | | | 10 | | |
| Brazil | | | | | | 15 | | |
|
|
| | |
For the Years Ended
|
| ||||||||||||||||||||||||
|
|
| | |
December 28, 2024
|
| | |
December 30, 2023
|
| ||||||||||||||||||||
|
(in millions of USD except percentages)
|
| | |
Amount
|
| | |
Rate
|
| | |
Amount
|
| | |
Rate
|
| ||||||||||||
|
Expected income tax expense at statutory income tax rate
|
| | | | | 74 | | | | | | | 25.0% | | | | | | | 10 | | | | | | | 23.5% | | |
|
Foreign rate differential
|
| | | | | 11 | | | | | | | 3.7% | | | | | | | 16 | | | | | | | 36.4% | | |
|
State and local income taxes
|
| | | | | 4 | | | | | | | 1.4% | | | | | | | 3 | | | | | | | 6.8% | | |
|
U.S. base erosion and anti-abuse tax
|
| | | | | 19 | | | | | | | 6.5% | | | | | | | 14 | | | | | | | 31.8% | | |
|
Other minimum alternative tax
|
| | | | | 2 | | | | | | | 0.7% | | | | | | | 1 | | | | | | | 2.3% | | |
|
Other taxes on income – withholding tax
|
| | | | | 27 | | | | | | | 9.2% | | | | | | | 19 | | | | | | | 43.2% | | |
|
Change in unrecognized tax benefits – current tax
|
| | | | | 21 | | | | | | | 7.1% | | | | | | | 10 | | | | | | | 22.7% | | |
|
Change in unrecognized tax benefits – deferred tax
|
| | | | | (12) | | | | | | | (4.1)% | | | | |
—
|
| | |
nil
|
| ||||||
|
Non-deductible expenses – other
|
| | | | | 11 | | | | | | | 3.7% | | | | | | | 2 | | | | | | | 3.8% | | |
|
Income exempt from taxation in local jurisdiction
|
| | | | | (6) | | | | | | | (2.0)% | | | | | | | (18) | | | | | | | (40.9)% | | |
|
(Non-deductible) non-taxable foreign exchange gains and losses
|
| | | | | (25) | | | | | | | (8.5)% | | | | | | | 14 | | | | | | | 31.8% | | |
|
Impact of deferred tax rate changes
|
| | | | | 8 | | | | | | | 2.7% | | | | | | | (5) | | | | | | | (11.4)% | | |
|
Adjustments to other balance sheet temporary differences
|
| | | | | 4 | | | | | | | 1.4% | | | | | | | (1) | | | | | | | (2.3)% | | |
|
Transfer pricing adjustments
|
| | | | | 17 | | | | | | | 5.8% | | | | | | | 10 | | | | | | | 22.7% | | |
|
Prior year adjustments – current tax
|
| | | | | — | | | | |
Nil
|
| | | | | 2 | | | | | | | 4.5% | | | |||
|
Prior year adjustments – deferred tax
|
| | | | | 1 | | | | | | | 0.3% | | | | | | | 1 | | | | | | | 2.3% | | |
|
Foreign exchange on retranslation of income tax balances
|
| | | | | — | | | | |
nil
|
| | | | | 31 | | | | | | | 70.5% | | | |||
|
Change in valuation allowance – current year
|
| | | | | 49 | | | | | | | 16.7% | | | | | | | 34 | | | | | | | 77.3% | | |
|
Change in valuation allowance – remeasurement of beginning of year balance
|
| | | | | (8) | | | | | | | (2.6)% | | | | | | | — | | | | |
nil
|
| |||
|
Total income tax expense
|
| | | | | 197 | | | | | | | 67.0% | | | | | | | 143 | | | | | | | 325.0% | | |
|
Effective tax rate (ETR)
|
| | | | | 67.0% | | | | |
|
| | | | | 325.0% | | | | |
|
| ||||||
|
|
| | |
As of
|
| ||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
Property, plant, and equipment
|
| | | | | 28 | | | | | | | 36 | | |
|
Lease liability
|
| | | | | 4 | | | | | | | 8 | | |
|
Net operating losses carryforward
|
| | | | | 112 | | | | | | | 70 | | |
|
Interest restriction carryforward
|
| | | | | 163 | | | | | | | 151 | | |
| Other | | | | | | 91 | | | | | | | 69 | | |
|
Total deferred tax assets
|
| | | | | 398 | | | | | | | 334 | | |
|
Less: valuation allowance
|
| | | | | (203) | | | | | | | (180) | | |
|
Total deferred tax assets, net of valuation allowance
|
| | | | | 195 | | | | | | | 154 | | |
|
Other intangible assets, net
|
| | | | | (95) | | | | | | | (185) | | |
|
Property, plant, and equipment
|
| | | | | (234) | | | | | | | (64) | | |
|
Right-of-use assets
|
| | | | | (5) | | | | | | | (9) | | |
| Other | | | | | | (9) | | | | | | | (24) | | |
|
Total deferred tax liabilities
|
| | | | | (343) | | | | | | | (282) | | |
|
Net deferred tax liabilities
|
| | | | | (148) | | | | | | | (128) | | |
|
(in millions of USD)
|
| | |
Amount
|
| |||
|
2026 – 2035
|
| | | | | 89 | | |
|
2036 – 2045
|
| | | | | 5 | | |
|
No expiration
|
| | | | | 377 | | |
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
|
Valuation allowance as of beginning of period
|
| | | | | 180 | | | | | | | 139 | | | | | | | 105 | | |
|
Correction of beginning balance
|
| | | | | 9 | | | | | | | — | | | | | | | — | | |
|
Increase in valuation allowance
|
| | | | | 23 | | | | | | | 49 | | | | | | | 47 | | |
|
Decrease in valuation allowance
|
| | | | | (9) | | | | | | | (8) | | | | | | | (13) | | |
|
Total movement
|
| | | | | 23 | | | | | | | 41 | | | | | | | 34 | | |
|
Valuation allowance as of end of period
|
| | | | | 203 | | | | | | | 180 | | | | | | | 139 | | |
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
|
Unrecognized tax benefits as of beginning of period
|
| | | | | 76 | | | | | | | 54 | | | | | | | 44 | | |
|
Decreases related to prior year tax positions
|
| | | | | (21) | | | | | | | (9) | | | | | | | (20) | | |
|
Increases related to prior year tax positions
|
| | | | | 2 | | | | | | | 22 | | | | | | | 24 | | |
|
Decreases related to settlement with tax authorities
|
| | | | | (3) | | | | | | | (1) | | | | | | | — | | |
|
Increases related to current year tax positions
|
| | | | | 12 | | | | | | | 10 | | | | | | | 6 | | |
|
Unrecognized tax benefits as of end of period
|
| | | | | 66 | | | | | | | 76 | | | | | | | 54 | | |
|
Shares of Common Stock Issued
|
| | |
Class A
|
| | |
Class B
|
| | |
Class C
|
| | |
Class D
|
| | |
Total
|
| |||||||||||||||
|
Balance as of December 30, 2023
|
| | | | | 2,262 | | | | | | | 58 | | | | | | | 10,070 | | | | | | | — | | | | | | | 12,390 | | |
| Issued | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | |
|
Balance as of December 28, 2024
|
| | | | | 2,262 | | | | | | | 58 | | | | | | | 10,070 | | | | | | | — | | | | | | | 12,390 | | |
| Issued | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 9,740 | | | | | | | 9,740 | | |
|
Balance as of January 3, 2026
|
| | | | | 2,262 | | | | | | | 58 | | | | | | | 10,070 | | | | | | | 9,740 | | | | | | | 22,130 | | |
| |
Weighted average grant date fair value
|
| | |
£9 million
|
| |||
| | Assumptions: | | | |
|
| |||
| |
Equity value
|
| | |
£802 million
|
| |||
| |
Estimated vesting period
|
| | |
4 years
|
| |||
| |
Risk free rate
|
| | |
1.31% – 1.33%
|
| |||
| |
Expected volatility
|
| | | | | 35% | | |
| |
Expected dividend yield
|
| | | | | — | | |
| |
Discount for lack of control (“DLOC”)
|
| | | | | 13.0% | | |
| |
Discount for lack of marketability (“DLOM”)
|
| | | | | 29.3% | | |
| |
|
| | |
Shares
|
| | |
Weighted-
Average Grant-Date Fair Value |
| ||||||
| |
Non-vested as of January 1, 2023
|
| | | | | 9,550 | | | | | | £ | 943 | | |
| | Granted | | | | | | 520 | | | | | | £ | 943 | | |
| |
Non-vested as of December 30, 2023
|
| | | | | 10,070 | | | | | | £ | 943 | | |
| | Granted | | | | | | — | | | | | | | — | | |
| |
Non-vested as of December 28, 2024
|
| | | | | 10,070 | | | | | | £ | 943 | | |
| | Granted | | | | | | — | | | | | | | — | | |
| |
Non-vested as of January 3, 2026
|
| | | | | 10,070 | | | | | | £ | 943 | | |
| |
|
| | |
January 3,
2026 |
| |||
| |
Weighted average grant date fair value
|
| | |
£12 million
|
| |||
| | Assumptions: | | | |
|
| |||
| |
Estimated vesting period
|
| | |
2 years
|
| |||
| |
Risk free rate
|
| | | | | 3.7% | | |
| |
Expected volatility
|
| | | | | 56.3% | | |
| |
Expected dividend yield
|
| | | | | — | | |
| |
Discount for lack of marketability and control
|
| | | | | 15% | | |
|
(in millions of USD)
|
| | |
MIT
|
| | |
Other
acquisitions |
| | |
Total
|
| |||||||||
|
Assets:
|
| | |
|
| | |
|
| | |
|
| |||||||||
|
Cash and cash equivalents
|
| | | | | 5 | | | | | | | 6 | | | | | | | 11 | | |
|
Accounts receivable and other receivables
|
| | | | | 11 | | | | | | | 6 | | | | | | | 17 | | |
|
Inventories, net
|
| | | | | 2 | | | | | | | — | | | | | | | 2 | | |
|
Property, plant, and equipment, net
|
| | | | | 30 | | | | | | | 19 | | | | | | | 49 | | |
|
Other intangible assets, net
|
| | | | | 48 | | | | | | | 12 | | | | | | | 60 | | |
|
Liabilities:
|
| | |
|
| | |
|
| | |
|
| |||||||||
|
Accounts payable and other payables
|
| | | | | (12) | | | | | | | (4) | | | | | | | (16) | | |
|
Outstanding debt
|
| | | | | (68) | | | | | | | (5) | | | | | | | (73) | | |
|
Retirement benefit obligation
|
| | | | | (3) | | | | | | | — | | | | | | | (3) | | |
|
Lease liabilities
|
| | | | | (9) | | | | | | | (1) | | | | | | | (10) | | |
|
Current tax liabilities
|
| | | | | (4) | | | | | | | — | | | | | | | (4) | | |
|
Deferred taxes
|
| | | | | (9) | | | | | | | (3) | | | | | | | (12) | | |
|
Net (liabilities) assets acquired, excluding goodwill
|
| | | | | (9) | | | | | | | 30 | | | | | | | 21 | | |
| Goodwill | | | | | | 139 | | | | | | | 45 | | | | | | | 184 | | |
| Consideration | | | | | | 130 | | | | | | | 75 | | | | | | | 205 | | |
|
Less: cash and cash equivalents acquired
|
| | | | | (5) | | | | | | | (6) | | | | | | | (11) | | |
|
Less: contingent consideration
|
| | | | | — | | | | | | | (3) | | | | | | | (3) | | |
|
Net acquisitions per cash flow
|
| | | | | 125 | | | | | | | 66 | | | | | | | 191 | | |
|
(in millions of USD)
|
| | |
Crestchic
|
| | |
Resolute
|
| | |
Other
acquisitions |
| | |
Total
|
| ||||||||||||
|
Assets:
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
|
Cash and cash equivalents
|
| | | | | 4 | | | | | | | 5 | | | | | | | 5 | | | | | | | 14 | | |
|
Accounts receivable and other receivables
|
| | | | | 17 | | | | | | | 32 | | | | | | | 7 | | | | | | | 56 | | |
|
Inventories, net
|
| | | | | 9 | | | | | | | 8 | | | | | | | — | | | | | | | 17 | | |
|
Property, plant, and equipment, net
|
| | | | | 28 | | | | | | | 138 | | | | | | | 5 | | | | | | | 171 | | |
|
Other intangible assets, net
|
| | | | | 26 | | | | | | | 64 | | | | | | | 3 | | | | | | | 93 | | |
|
Liabilities:
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
|
Accounts payable and other payables
|
| | | | | (12) | | | | | | | (42) | | | | | | | (9) | | | | | | | (63) | | |
|
Outstanding debt
|
| | | | | (5) | | | | | | | (160) | | | | | | | — | | | | | | | (165) | | |
|
Current tax liabilities
|
| | | | | (1) | | | | | | | — | | | | | | | — | | | | | | | (1) | | |
|
Lease liabilities
|
| | | | | (4) | | | | | | | (25) | | | | | | | — | | | | | | | (29) | | |
|
Deferred taxes
|
| | | | | (7) | | | | | | | (16) | | | | | | | (1) | | | | | | | (24) | | |
|
Net assets acquired, excluding goodwill
|
| | | | | 55 | | | | | | | 4 | | | | | | | 10 | | | | | | | 69 | | |
| Goodwill | | | | | | 93 | | | | | | | 265 | | | | | | | 25 | | | | | | | 383 | | |
| Consideration | | | | | | 148 | | | | | | | 269 | | | | | | | 35 | | | | | | | 452 | | |
|
Less: cash and cash equivalents acquired
|
| | | | | (4) | | | | | | | (5) | | | | | | | (5) | | | | | | | (14) | | |
|
Less: contingent consideration
|
| | | | | — | | | | | | | — | | | | | | | (11) | | | | | | | (11) | | |
|
Net acquisitions per cash flow
|
| | | | | 144 | | | | | | | 264 | | | | | | | 19 | | | | | | | 427 | | |
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
Asset retirement obligations as of the beginning of the year
|
| | | | | 48 | | | | | | | 34 | | |
|
Liability incurred during the period
|
| | | | | 5 | | | | | | | 16 | | |
|
Liability settled during the period
|
| | | | | (7) | | | | | | | (10) | | |
|
Revisions in estimates
|
| | | | | 7 | | | | | | | 10 | | |
|
Translation adjustment
|
| | | | | 1 | | | | | | | (2) | | |
|
Asset retirement obligations as of end of the year
|
| | | | | 54 | | | | | | | 48 | | |
|
|
| | |
As of
|
| ||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
| Current | | | | | | 25 | | | | | | | 19 | | |
| Non-current | | | | | | 29 | | | | | | | 29 | | |
|
Total asset retirement obligations
|
| | | | | 54 | | | | | | | 48 | | |
|
|
| | |
January 3, 2026
|
| ||||||||||||||||||||||||
|
(in millions of USD)
|
| | |
Forward
Foreign Exchange Contracts |
| | |
Foreign
Exchange Swaps |
| | |
Foreign
Currency Options |
| | |
Interest
Rate Swaps |
| ||||||||||||
|
|
| | |
Not Hedge
Designated |
| | |
Not Hedge
Designated |
| | |
Cashflow
Hedges |
| | |
Cashflow
Hedges |
| ||||||||||||
|
Other current assets
|
| | | | | 1 | | | | | | | 1 | | | | | | | 1 | | | | | | | — | | |
|
Other current liabilities
|
| | | | | (2) | | | | | | | (6) | | | | | | | — | | | | | | | — | | |
|
Net (liability) asset in the Consolidated Balance Sheets
|
| | | | | (1) | | | | | | | (5) | | | | | | | 1 | | | | | | | — | | |
|
Unrealized: accumulated other comprehensive loss,
net of tax |
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | |
|
Realized: selling, general and administrative expenses – foreign currency transaction gains or losses
|
| | | | | 2 | | | | | | | 3 | | | | | | | — | | | | | | | N/A | | |
|
External interest
|
| | | | | N/A | | | | | | | N/A | | | | | | | N/A | | | | | | | — | | |
|
Notional amount
|
| | | | | 306 | | | | | | | 670 | | | | | | | 61 | | | | | | | 59 | | |
|
|
| | |
December 28, 2024
|
| ||||||||||||||||||||||||
|
(in millions of USD)
|
| | |
Forward
Foreign Exchange Contracts |
| | |
Foreign
Exchange Swaps |
| | |
Foreign
Currency Options |
| | |
Interest
Rate Swaps |
| ||||||||||||
|
|
| | |
Not Hedge
Designated |
| | |
Not Hedge
Designated |
| | |
Cashflow
Hedges |
| | |
Cashflow
Hedges |
| ||||||||||||
|
Other current assets
|
| | | | | 1 | | | | | | | 2 | | | | | | | 1 | | | | | | | — | | |
|
Other current liabilities
|
| | | | | (3) | | | | | | | (1) | | | | | | | — | | | | | | | — | | |
|
Net (liability) asset in the Consolidated Balance Sheets
|
| | | | | (2) | | | | | | | 1 | | | | | | | 1 | | | | | | | — | | |
|
Unrealized: accumulated other comprehensive loss,
net of tax |
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | |
|
Realized: selling, general and administrative expenses – foreign currency transaction gains or losses
|
| | | | | (7) | | | | | | | (1) | | | | | | | — | | | | | | | N/A | | |
|
External interest
|
| | | | | N/A | | | | | | | N/A | | | | | | | N/A | | | | | | | — | | |
|
Notional amount
|
| | | | | 276 | | | | | | | 271 | | | | | | | 81 | | | | | | | 11 | | |
|
|
| | |
January 3, 2026
|
| ||||||||||||||||||||||||||||||||||||||
|
(in millions)
|
| | |
AUD
|
| | |
EUR
|
| | |
GBP
|
| | |
RON
|
| | |
PHP
|
| | |
Rest of World
(in USD) |
| ||||||||||||||||||
|
Forward Foreign Exchange
|
| | | | | 2 | | | | | | | 25 | | | | | | | 49 | | | | | | | 21 | | | | | | | 4,829 | | | | | | | 122 | | |
|
Foreign Exchange Swaps
|
| | | | | 143 | | | | | | | 171 | | | | | | | 81 | | | | | | | 317 | | | | | | | — | | | | | | | 193 | | |
|
Foreign Currency Options
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 3,803 | | | | | | | — | | |
|
|
| | |
December 28, 2024
|
| ||||||||||||||||||||||||||||||||||||||
|
(in millions)
|
| | |
AUD
|
| | |
EUR
|
| | |
RON
|
| | |
USD
|
| | |
PHP
|
| | |
Rest of World
(in USD) |
| ||||||||||||||||||
|
Forward Foreign Exchange
|
| | | | | 24 | | | | | | | 61 | | | | | | | 146 | | | | | | | 22 | | | | | | | 2,301 | | | | | | | 106 | | |
|
Foreign Exchange Swaps
|
| | | | | 78 | | | | | | | 42 | | | | | | | 272 | | | | | | | 8 | | | | | | | — | | | | | | | 113 | | |
|
Foreign Currency Options
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 6,251 | | | | | | | — | | |
|
Assumption
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
Rate of increase in pensions in payment
|
| | | | | 3.1% | | | | | | | 3.2% | | |
|
Rate of revaluation increase for deferred pension
|
| | | | | 3.2% | | | | | | | 3.4% | | |
|
Discount rate
|
| | | | | 5.6% | | | | | | | 5.6% | | |
|
Inflation assumption
|
| | | | | 3.2% | | | | | | | 3.4% | | |
|
Expected return on plan assets
|
| | | | | 5.4% | | | | | | | 6.0% | | |
| Longevity at age 65 for current pensioners: | | | |
|
| | |
|
| ||||||
| Men | | | | | | 21.5 | | | | | | | 21.5 | | |
|
Women
|
| | | | | 24.1 | | | | | | | 24.2 | | |
|
Longevity at age 65 for future pensioners:
|
| | |
|
| | |
|
| ||||||
| Men | | | | | | 23.1 | | | | | | | 23.1 | | |
|
Women
|
| | | | | 25.8 | | | | | | | 25.9 | | |
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
Change in Benefit Obligation
|
| | | | | | | ||||||||
|
Benefit obligation as of beginning of the year
|
| | | | | (74) | | | | | | | (87) | | |
|
Service cost
|
| | | | | — | | | | | | | — | | |
|
Interest cost
|
| | | | | (4) | | | | | | | (4) | | |
|
Actuarial gain
|
| | | | | 2 | | | | | | | 13 | | |
| Settlements | | | | | | — | | | | | | | — | | |
|
Benefit payments
|
| | | | | 4 | | | | | | | 4 | | |
| Exchange | | | | | | (5) | | | | | | | — | | |
|
Benefit obligation as of end of the year
|
| | | | | (77) | | | | | | | (74) | | |
|
Change in Fair Value of Plan Assets
|
| | | | | | | ||||||||
|
Fair value of plan assets as of beginning of the year
|
| | | | | 82 | | | | | | | 87 | | |
|
Interest income
|
| | | | | 4 | | | | | | | 4 | | |
|
Loss on plan assets
|
| | | | | (3) | | | | | | | (13) | | |
|
Employer contributions
|
| | | | | — | | | | | | | 8 | | |
| Settlements | | | | | | — | | | | | | | — | | |
|
Benefit payments
|
| | | | | (4) | | | | | | | (4) | | |
| Exchange | | | | | | 6 | | | | | | | — | | |
|
Fair value of plan assets as of end of the year
|
| | | | | 85 | | | | | | | 82 | | |
|
Funded status as of end of the year
|
| | | | | 8 | | | | | | | 8 | | |
|
|
| | |
As of
|
| ||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| ||||||
|
Non-current assets: retirement benefit surplus
|
| | | | | 8 | | | | | | | 8 | | |
|
Other current liabilities
|
| | | | | — | | | | | | | — | | |
|
Other non-current liability
|
| | | | | — | | | | | | | — | | |
|
Funded status
|
| | | | | 8 | | | | | | | 8 | | |
| |
|
| | |
Asset Class
|
| | |
|
| | |
Year End
Allocations |
| ||||||||||||||||||||||||||||||
| |
|
| | |
Level 1
|
| | |
Level 2
|
| | |
Level 3
|
| | |
Other
|
| | |
Total
|
| | |||||||||||||||||||||
| | Cash | | | | | | 1 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 1 | | | | | | | 1% | | |
| |
Buy-in contract
|
| | | | | — | | | | | | | — | | | | | | | 84 | | | | | | | — | | | | | | | 84 | | | | | | | 99% | | |
| | Total | | | | | | 1 | | | | | |
|
—
|
| | | | | | 84 | | | | | |
|
—
|
| | | | | | 85 | | | | | | | 100% | | |
| |
|
| | |
Asset Class
|
| | |
|
| | |
Year End
Allocations |
| ||||||||||||||||||||||||||||||
| |
|
| | |
Level 1
|
| | |
Level 2
|
| | |
Level 3
|
| | |
Other
|
| | |
Total
|
| | |||||||||||||||||||||
| | Bonds | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 0% | | |
| |
Liability driven investments
|
| | | | | — | | | | | | | 79 | | | | | | | — | | | | | | | — | | | | | | | 79 | | | | | | | 96% | | |
| | Cash | | | | | | 3 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 3 | | | | | | | 4% | | |
| | Total | | | | | | 3 | | | | | | | 79 | | | | | | | — | | | | | | | — | | | | | | | 82 | | | | | | | 100% | | |
|
Assumption
|
| | |
January 3,
2026 |
| |||
|
Rate of increase in pensions in payment
|
| | | | | 1.25% | | |
|
Rate of revaluation increase for deferred pension
|
| | | | | 0.0% | | |
|
Discount rate
|
| | | | | 1.1% | | |
|
Inflation assumption
|
| | | | | 0.75% | | |
|
Expected return on plan assets
|
| | | | | 1.1% | | |
| Longevity at age 65 for current pensioners | | | |
|
| |||
| Men | | | | | | 23.2 | | |
|
Women
|
| | | | | 24.9 | | |
|
Longevity at age 65 for future pensioners
|
| | |
|
| |||
| Men | | | | | | 25.4 | | |
|
Women
|
| | | | | 26.9 | | |
|
(in millions of USD)
|
| | |
January 3,
2026 |
| |||
| Change in Benefit Obligation | | | |
|
| |||
|
Benefit obligation as of July 11, 2025 (acquisition date)
|
| | | | | (31) | | |
|
Service cost
|
| | | | | (1) | | |
|
Interest cost
|
| | | | | — | | |
|
Actuarial gain
|
| | | | | (1) | | |
| Settlements | | | | | | — | | |
|
Employee contributions
|
| | | | | (1) | | |
|
Benefit payments
|
| | | | | — | | |
| Exchange | | | | | | — | | |
|
Benefit obligation as of end of the year
|
| | | | | (34) | | |
| Change in Fair Value of Plan Assets | | | |
|
| |||
|
Fair value of plan assets as of July 11, 2025 (acquisition date)
|
| | | | | 28 | | |
|
Interest income
|
| | | |
|
—
|
| |
|
Loss on plan assets
|
| | | | | 1 | | |
|
Employer contributions
|
| | | | | 1 | | |
| Settlements | | | | | | — | | |
|
Employee contributions
|
| | | | | 1 | | |
|
Benefit payments
|
| | | | | — | | |
| Exchange | | | | | | — | | |
|
Fair value of plan assets as of end of the year
|
| | | | | 31 | | |
|
Underfunded status as of end of the year
|
| | | | | (3) | | |
|
(in millions of USD)
|
| | |
As of
January 3, 2026 |
| |||
|
Non-current assets: retirement benefit surplus
|
| | | | | — | | |
|
Other current liabilities
|
| | | | | — | | |
|
Other non-current liabilities
|
| | | | | (3) | | |
|
Underfunded Status
|
| | | | | (3) | | |
| |
|
| | |
Asset Class
|
| | |
|
| | |
Year End
Allocations |
| ||||||||||||||||||||||||||||||
| |
|
| | |
Level 1
|
| | |
Level 2
|
| | |
Level 3
|
| | |
Other
|
| | |
Total
|
| | |||||||||||||||||||||
| | Equities | | | | | | 6 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 6 | | | | | | | 19% | | |
| | Bonds | | | | | | 4 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 4 | | | | | | | 13% | | |
| | Property | | | | | | — | | | | | | | 4 | | | | | | | — | | | | | | | — | | | | | | | 4 | | | | | | | 13% | | |
| | Alternatives | | | | | | — | | | | | | | — | | | | | | | 1 | | | | | | | — | | | | | | | 1 | | | | | | | 3% | | |
| |
Insurance policies
|
| | | | | — | | | | | | | — | | | | | | | 16 | | | | | | | — | | | | | | | 16 | | | | | | | 52% | | |
| | Total | | | | | | 10 | | | | | | | 4 | | | | | | | 17 | | | | | |
|
—
|
| | | | | | 31 | | | | | | | 100% | | |
|
Consolidated VIE
|
| | |
|
| | |
Albion JVCo Limited Group’s
Ownership Interest |
| | |
|
| | |
Description of VIE
|
|
| AETS_OH_2023 LLC | | | | | | | Class B membership interest(1) | | | | | | | Holds a Class B membership interest in one ground-mounted community solar project in the state of New York, USA | | ||
| AETS_OH_2024 LLC | | | | | | | Class B membership interest(1) | | | | | | | Holds a Class B membership interest in eight ground-mounted community solar projects across the state of New York, USA | | ||
| OYA Renewables TEP 2022 LLC | | | | | | | Class B membership interest(1) | | | | | | | Holds a Class B membership interest in two ground-mounted community solar projects across the state of New York, USA | |
|
|
| | |
For the Years Ended
|
| |||||||||||||||||
|
(in millions of USD)
|
| | |
January 3,
2026 |
| | |
December 28,
2024 |
| | |
December 30,
2023 |
| |||||||||
|
Net (loss) income from continuing operations
|
| | | | | (91) | | | | | | | 97 | | | | | | | (99) | | |
|
Less: Loss (income) attributable to noncontrolling interests
|
| | | | | 19 | | | | | | | (14) | | | | | | | 1 | | |
|
Net (loss) income from continuing operations attributable to common shareholders
|
| | | | | (72) | | | | | | | 83 | | | | | | | (98) | | |
|
Less: mandatory preference share dividend
|
| | | | | 7 | | | | | | | 13 | | | | | | | 13 | | |
|
(Loss) income from continuing operations attributable to Albion JVCo
|
| | | | | (79) | | | | | | | 70 | | | | | | | (111) | | |
| Less: dividends paid to common shareholders | | | |
|
| | |
|
| | |
|
| |||||||||
|
A share dividend
|
| | | | | (532) | | | | | | | — | | | | | | | — | | |
|
B share dividend
|
| | | | | (14) | | | | | | | — | | | | | | | — | | |
|
C share dividend
|
| | | | | (7) | | | | | | | — | | | | | | | — | | |
|
Total dividend
|
| | | | | (553) | | | | | | | — | | | | | | | — | | |
|
Undistributed (loss) income from continuing operations
|
| | | | | (632) | | | | | | | 70 | | | | | | | (111) | | |
|
Loss from discontinued operations, net of tax
|
| | | | | (22) | | | | | | | (63) | | | | | | | (46) | | |
|
Net (loss) income attributable to common shareholders
|
| | | | | (654) | | | | | | | 7 | | | | | | | (157) | | |
|
Undistributed (loss) income from continuing operations allocated to:
|
| | |
|
| | |
|
| | |
|
| |||||||||
|
Class A shareholders
|
| | | | | (616) | | | | | | | 13 | | | | | | | (108) | | |
|
Class B shareholders
|
| | | | | (16) | | | | | | | — | | | | | | | (3) | | |
|
Class C shareholders
|
| | | | | — | | | | | | | 57 | | | | | | | — | | |
|
Undistributed loss from discontinued operations allocated to:
|
| | |
|
| | |
|
| | |
|
| |||||||||
|
Class A shareholders
|
| | | | | (21) | | | | | | | (12) | | | | | | | (45) | | |
|
Class B shareholders
|
| | | | | (1) | | | | | | | — | | | | | | | (1) | | |
|
Class C shareholders
|
| | | | | — | | | | | | | (51) | | | | | | | — | | |
|
Weighted-average number of basic common shares outstanding (Class A and Class B)
|
| | | | | 2,320 | | | | | | | 2,320 | | | | | | | 2,275 | | |
|
Weighted-average number of diluted common shares outstanding (Class A and Class B)
|
| | | | | 2,320 | | | | | | | 2,320 | | | | | | | 2,275 | | |
|
Basic and diluted EPS from continuing operations
|
| | | | | (36,948) | | | | | | | 5,650 | | | | | | | (48,790) | | |
|
Basic and diluted EPS from discontinued operations
|
| | | | | (9,483) | | | | | | | (5,085) | | | | | | | (20,219) | | |
| |
|
| | |
As of
|
| ||||||||||
| |
|
| | |
July 4,
2026 |
| | |
January 3,
2026 |
| ||||||
| |
ASSETS
|
| | |
|
| | |
|
| ||||||
| | Current assets: | | | |
|
| | | | |||||||
| |
Cash and cash equivalents
|
| | | | | 140 | | | | | | | 202 | | |
| |
Accounts receivable, net of allowances of $83 and $98,as of July 4, 2026 and January
3, 2026, respectively |
| | | | | 769 | | | | | | | 680 | | |
| |
Accrued Income
|
| | | | | 415 | | | | | | | 329 | | |
| |
Inventories, net
|
| | | | | 526 | | | | | | | 409 | | |
| |
Contract fulfilment assets
|
| | | | | 59 | | | | | | | 51 | | |
| |
Prepaid Expenses
|
| | | | | 160 | | | | | | | 83 | | |
| |
Taxes Receivable
|
| | | | | 65 | | | | | | | 51 | | |
| |
Current tax assets
|
| | | | | 114 | | | | | | | 68 | | |
| |
Other current assets
|
| | | | | 70 | | | | | | | 56 | | |
| |
Total current assets
|
| | | | | 2,318 | | | | | | | 1,929 | | |
| | Non-current assets: | | | |
|
| | | | |||||||
| |
Property, plant and equipment, net
|
| | | | | 2,959 | | | | | | | 2,686 | | |
| |
Goodwill
|
| | | | | 2,059 | | | | | | | 2,073 | | |
| |
Other intangible assets, net
|
| | | | | 388 | | | | | | | 423 | | |
| |
Operating lease right-of-use assets
|
| | | | | 179 | | | | | | | 162 | | |
| |
Finance lease right-of-use assets
|
| | | | | 79 | | | | | | | 75 | | |
| |
Deferred Taxes
|
| | | | | 188 | | | | | | | 195 | | |
| |
Contract fulfilment assets
|
| | | | | 123 | | | | | | | 119 | | |
| |
Other long-term assets
|
| | | | | 10 | | | | | | | 8 | | |
| |
Total non-current assets
|
| | | | | 5,985 | | | | | | | 5,741 | | |
| |
Total assets
|
| | | | | 8,303 | | | | | | | 7,670 | | |
| | | | |
|
| | | | ||||||||
| |
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY
|
| | |
|
| | | | |||||||
| | Current liabilities: | | | |
|
| | |
|
| ||||||
| |
Accounts payable
|
| | | | | 220 | | | | | | | 198 | | |
| |
Current portion of long-term debt
|
| | | | | 105 | | | | | | | 98 | | |
| |
Accrued expenses
|
| | | | | 495 | | | | | | | 456 | | |
| |
Deferred income
|
| | | | | 60 | | | | | | | 112 | | |
| |
Customer advances
|
| | | | | 112 | | | | | | | 56 | | |
| |
Current tax liabilities
|
| | | | | 106 | | | | | | | 131 | | |
| |
Operating lease liabilities
|
| | | | | 42 | | | | | | | 41 | | |
| |
Finance lease liabilities
|
| | | | | 26 | | | | | | | 25 | | |
| |
Demobilisation provision
|
| | | | | 30 | | | | | | | 25 | | |
| |
Other current liabilities
|
| | | | | 49 | | | | | | | 15 | | |
| |
|
| | |
As of
|
| ||||||||||
| |
|
| | |
July 4,
2026 |
| | |
January 3,
2026 |
| ||||||
| |
Total current liabilities
|
| | | | | 1,245 | | | | | | | 1,157 | | |
| |
Non-current liabilities:
|
| | |
|
| | |
|
| ||||||
| |
Long-term debt
|
| | | | | 6,867 | | | | | | | 5,787 | | |
| |
Deferred taxes
|
| | | | | 355 | | | | | | | 343 | | |
| |
Non-current portion of operating lease liabilities
|
| | | | | 136 | | | | | | | 124 | | |
| |
Non-current portion of finance lease liabilities
|
| | | | | 53 | | | | | | | 51 | | |
| |
Non-current portion of asset retirement obligations
|
| | | | | 29 | | | | | | | 29 | | |
| |
Other long-term liabilities
|
| | | | | 121 | | | | | | | 87 | | |
| |
Total non-current liabilities
|
| | | | | 7,561 | | | | | | | 6,421 | | |
| |
Total liabilities
|
| | | | | 8,806 | | | | | | | 7,578 | | |
| | | | |
|
| | | | ||||||||
| | Commitments and contingencies (Note 12) | | | |
|
| | |
|
| ||||||
| |
|
| | |
|
| | |
|
| ||||||
| |
Mezzanine equity:
|
| | |
|
| | |
|
| ||||||
| |
Redeemable preference shares
|
| | | | | 5 | | | | | | | 8 | | |
| |
|
| | |
|
| | |
|
| ||||||
| |
Shareholder’s equity:
|
| | |
|
| | |
|
| ||||||
| |
Common stock - Class A and B par value £1 per share, 2,262 shares authorized,
issued and outstanding, as of July 4, 2026, and 2,320 shares authorized, issued and outstanding as of January 3, 2026; Class C and D par value £0.003 per share, 20,470 shares authorized and 19,810 shares issued and outstanding as of July 4, 2026, and January 3, 2026 |
| | | | | — | | | | | | | — | | |
| |
Additional paid-in capital
|
| | | | | 32 | | | | | | | 32 | | |
| |
Retained earnings (accumulated deficit)
|
| | | | | (466) | | | | | | | 126 | | |
| |
Accumulated other comprehensive loss
|
| | | | | (72) | | | | | | | (73) | | |
| |
Total mezzanine equity and shareholder’s equity attributable to common shareholders
|
| | | | | (501) | | | | | | | 93 | | |
| |
Noncontrolling interests
|
| | | | | (2) | | | | | | | (1) | | |
| |
Total mezzanine equity and shareholders’ equity
|
| | | | | (503) | | | | | | | 92 | | |
| |
Total liabilities, mezzanine equity and shareholders’ equity
|
| | | | | 8,303 | | | | | | | 7,670 | | |
| | | | | | | | | | | | ||||||
| |
|
| | |
For the Six Months Ended
|
| ||||||||||
| |
|
| | |
July 4,
2026 |
| | |
June 28,
2025 |
| ||||||
| |
Net revenues
|
| | | | | 1,918 | | | | | | | 1,496 | | |
| | Operating expenses: | | | |
|
| | |
|
| ||||||
| |
Cost of services (exclusive of depreciation and amortization shown separately below)
|
| | | | | (1,113) | | | | | | | (832) | | |
| |
Depreciation and amortization
|
| | | | | (321) | | | | | | | (246) | | |
| |
Selling, general and administrative expenses
|
| | | | | (194) | | | | | | | (147) | | |
| |
Provision for credit losses
|
| | | | | 5 | | | | | | | 8 | | |
| |
Other income
|
| | | | | 6 | | | | | | | 20 | | |
| |
Total operating expenses, net
|
| | | | | (1,617) | | | | | | | (1,197) | | |
| |
Operating income
|
| | | | | 301 | | | | | | | 299 | | |
| | Other expenses: | | | |
|
| | |
|
| ||||||
| |
Interest expense, net
|
| | | | | (175) | | | | | | | (443) | | |
| |
Remeasurement of postemployment benefit
|
| | | | | 1 | | | | | | | (1) | | |
| |
Income (loss) before income tax expense
|
| | | | | 127 | | | | | | | (145) | | |
| |
Income tax expense
|
| | | | | (47) | | | | | | | (51) | | |
| |
Net income (loss) from continuing operations
|
| | | | | 80 | | | | | | | (196) | | |
| |
Net income from discontinued operations, net of tax expense of nil and $6 million for the six months ended July 4, 2026 and June 28, 2025, respectively
|
| | | | | — | | | | | | | 7 | | |
| |
Net income (loss)
|
| | | | | 80 | | | | | | | (189) | | |
| |
Net loss attributable to noncontrolling interests
|
| | | | | (1) | | | | | | | (6) | | |
| |
Net income (loss) attributable to common shareholders
|
| | | | | 81 | | | | | | | (183) | | |
| |
Basic and diluted earnings (loss) per share from continuing operations
|
| | | | | 28,216 | | | | | | | (87,810) | | |
| |
Basic and diluted earnings (loss) per share from discontinued operations
|
| | | | | — | | | | | | | 3,017 | | |
|
|
| | |
For the Six Months Ended
|
| ||||||||||
|
(in millions of USD)
|
| | |
July 4,
2026 |
| | |
June 28,
2025 |
| ||||||
|
Net income (loss)
|
| | | | | 80 | | | | | | | (189) | | |
| Other comprehensive income: | | | |
|
| | |
|
| ||||||
|
Foreign currency translation adjustment, net of tax expense (benefit) of nil and nil for the six months ended July 4, 2026 and June 28, 2025, respectively
|
| | | | | 1 | | | | | | | 337 | | |
|
Total other comprehensive income
|
| | | | | 1 | | | | | | | 337 | | |
|
Total comprehensive income
|
| | | | | 81 | | | | | | | 148 | | |
|
Total comprehensive loss attributable to noncontrolling interests
|
| | | | | (1) | | | | | | | (6) | | |
|
Total comprehensive income attributable to common shareholders
|
| | | | | 80 | | | | | | | 142 | | |
| |
|
| | |
Mezzanine Equity
|
| | |
Shareholders’ Equity
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| |
|
| | |
Redeemable
preference shares |
| | |
Common stock
|
| | |
Additional
paid-in capital |
| | |
Retained
earnings (accumulated deficit) |
| | |
Accumulated
other comprehensive loss |
| | |
Noncontrolling
interests |
| | |
Total
|
| ||||||||||||||||||||||||||||
| |
|
| | |
Amount
|
| | |
Shares
|
| | |
Amount
|
| | |
Amount
|
| | |
Amount
|
| | |
Amount
|
| | |
Amount
|
| | |
Amount
|
| ||||||||||||||||||||||||
| |
Balances as of January 3, 2026
|
| | | | | 8 | | | | | | | 22,130 | | | | | | | — | | | | | | | 32 | | | | | | | 126 | | | | | | | (73) | | | | | | | (1) | | | | | | | 92 | | |
| |
Net income (loss)
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 81 | | | | | | | — | | | | | | | (1) | | | | | | | 80 | | |
| |
Common stock repurchases
|
| | | | | — | | | | | | | (58) | | | | | | | — | | | | | | | — | | | | | | | (83) | | | | | | | — | | | | | | | — | | | | | | | (83) | | |
| |
Dividends declared for common stock(1)
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (590) | | | | | | | — | | | | | | | — | | | | | | | (590) | | |
| |
Redemption of preference
shares |
| | | | | (3) | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (3) | | |
| |
Other Comprehensive Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||
| |
Foreign currency translation adjustment, net of tax
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 1 | | | | | | | — | | | | | | | 1 | | |
| |
Balances as of July 4, 2026
|
| | | | | 5 | | | | | | | 22,072 | | | | | | | — | | | | | | | 32 | | | | | | | (466) | | | | | | | (72) | | | | | | | (2) | | | | | | | (503) | | |
| | | | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |||||||||||||||||||||||||
| |
Balance as of December 28, 2024
|
| | | | | 175 | | | | | | | 12,390 | | | | | | | — | | | | | | | 1,111 | | | | | | | (299) | | | | | | | (358) | | | | | | | (12) | | | | | | | 617 | | |
| |
Net loss
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (183) | | | | | | | — | | | | | | | (6) | | | | | | | (189) | | |
| |
Contributions from noncontrolling interests
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 35 | | | | | | | 35 | | |
| |
Distributions to noncontrolling interests
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (10) | | | | | | | (10) | | |
| |
Dividends declared,
£177,042 ($235,466) per A and B share and £506 ($673) per C share |
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (553) | | | | | | | — | | | | | | | — | | | | | | | (553) | | |
| |
Redemption of preference
shares |
| | | | | (177) | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (177) | | |
| |
Issuance of preference shares
|
| | | | | 2 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 2 | | |
| |
Dividends on preference shares
|
| | | | | 7 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (7) | | | | | | | — | | | | | | | — | | | | | | | — | | |
| |
Other Comprehensive Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||
| |
|
| | |
Mezzanine Equity
|
| | |
Shareholders’ Equity
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| |
|
| | |
Redeemable
preference shares |
| | |
Common stock
|
| | |
Additional
paid-in capital |
| | |
Retained
earnings (accumulated deficit) |
| | |
Accumulated
other comprehensive loss |
| | |
Noncontrolling
interests |
| | |
Total
|
| ||||||||||||||||||||||||||||
| |
|
| | |
Amount
|
| | |
Shares
|
| | |
Amount
|
| | |
Amount
|
| | |
Amount
|
| | |
Amount
|
| | |
Amount
|
| | |
Amount
|
| ||||||||||||||||||||||||
| |
Foreign currency translation adjustment, net of tax
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 337 | | | | | | | — | | | | | | | 337 | | |
| |
Balances as of June 28, 2025
|
| | | | | 7 | | | | | | | 12,390 | | | | | | | — | | | | | | | 1,111 | | | | | | | (1,042) | | | | | | | (21) | | | | | | | 7 | | | | | | | 62 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||
| |
|
| | |
For the Six Months Ended
|
| ||||||||||
| |
|
| | |
July 4,
2026 |
| | |
June 28,
2025 |
| ||||||
| |
Cash flow from operating activities
|
| | |
|
| | |
|
| ||||||
| |
Net income (loss)
|
| | | | | 80 | | | | | | | (189) | | |
| |
Adjustments to reconcile net income (loss) provided by operations:
|
| | |
|
| | |
|
| ||||||
| |
Impairment of Aggreko Eurasia
|
| | | | | — | | | | | | | 24 | | |
| |
Depreciation and amortization
|
| | | | | 321 | | | | | | | 246 | | |
| |
Gain on disposal of property, plant, and equipment
|
| | | | | (5) | | | | | | | (13) | | |
| |
Unrealized foreign currency transaction (gains) losses, net
|
| | | | | (65) | | | | | | | 251 | | |
| |
Non-cash government grant income
|
| | | | | — | | | | | | | (10) | | |
| |
Other non-cash operating activities
|
| | | | | 2 | | | | | | | 12 | | |
| | Changes in operating assets and liabilities, net of effects of businesses acquired: | | | |
|
| | |
|
| ||||||
| |
Increase in inventories, net
|
| | | | | (73) | | | | | | | (8) | | |
| |
Increase in accounts receivable, accrued income, prepaid expenses, taxes receivable, and other receivables
|
| | | | | (276) | | | | | | | (103) | | |
| |
Increase in accounts payable, deferred income, customer advances, and other payables
|
| | | | | 135 | | | | | | | 34 | | |
| |
Decrease in other liabilities
|
| | | | | (24) | | | | | | | (67) | | |
| |
Increase in contract fulfillment and other assets
|
| | | | | (44) | | | | | | | (38) | | |
| |
Net cash provided by operating activities
|
| | | | | 51 | | | | | | | 139 | | |
| |
Cash flows from investing activities
|
| | |
|
| | |
|
| ||||||
| |
Acquisitions net of cash acquired
|
| | | | | — | | | | | | | (11) | | |
| |
Purchases of property and equipment
|
| | | | | (590) | | | | | | | (479) | | |
| |
Proceeds from sale of property and equipment
|
| | | | | 27 | | | | | | | 15 | | |
| |
Net cash used in investing activities
|
| | | | | (563) | | | | | | | (475) | | |
| |
Cash flows from financing activities
|
| | |
|
| | |
|
| ||||||
| |
Proceeds from issuance of long-term loans
|
| | | | | 1,149 | | | | | | | 1,151 | | |
| |
Repayment of short-term debt
|
| | | | | (11) | | | | | | | (46) | | |
| |
Payments under finance leases
|
| | | | | (13) | | | | | | | (10) | | |
| |
Contributions from noncontrolling interests
|
| | | | | — | | | | | | | 35 | | |
| |
Distributions to noncontrolling interests
|
| | | | | (1) | | | | | | | — | | |
| |
Repurchase of ordinary shares
|
| | | | | (83) | | | | | | | — | | |
| |
Dividends paid on common stock
|
| | | | | (590) | | | | | | | (553) | | |
| |
Settlement of redeemable preferrable shares
|
| | | | | (3) | | | | | | | (177) | | |
| |
Net cash provided by financing activities
|
| | | | | 448 | | | | | | | 400 | | |
| |
Net (decrease) increase in cash and cash equivalents
|
| | | | | (64) | | | | | | | 64 | | |
| |
Cash and cash equivalents at beginning of the period
|
| | | | | 202 | | | | | | | 165 | | |
| |
Exchange gains (losses) on cash and cash equivalents
|
| | | | | 2 | | | | | | | (14) | | |
| |
Movement in cash in assets held for sale
|
| | | | | — | | | | | | | (12) | | |
| |
Cash and cash equivalents at end of the period
|
| | | | | 140 | | | | | | | 203 | | |
| |
Supplemental cash flow information:
|
| | |
|
| | |
|
| ||||||
| |
Cash paid for interest, net of amounts capitalized
|
| | | | | (230) | | | | | | | (230) | | |
| |
Cash paid for income taxes net of refunds
|
| | | | | (89) | | | | | | | (93) | | |
| |
Operating cash flows from operating leases
|
| | | | | (25) | | | | | | | (21) | | |
| |
Operating cash flows from financing leases
|
| | | | | (4) | | | | | | | (2) | | |
| |
Operating lease right-of-use assets obtained in exchange for lease obligations
|
| | | | | 22 | | | | | | | 34 | | |
| |
Finance lease right-of-use assets obtained in exchange for lease obligations
|
| | | | | 15 | | | | | | | 17 | | |
|
|
| | |
As of
|
| ||||||||||
|
(in millions of USD)
|
| | |
July 4,
2026 |
| | |
January 3,
2026 |
| ||||||
|
Freehold properties
|
| | | | | 127 | | | | | | | 124 | | |
|
Short leasehold properties
|
| | | | | 17 | | | | | | | 16 | | |
|
Equipment Fleet
|
| | | | | 3,915 | | | | | | | 3,395 | | |
|
Vehicles, plant & equipment
|
| | | | | 207 | | | | | | | 200 | | |
|
Solar
|
| | | | | 233 | | | | | | | 230 | | |
|
Solar projects under construction
|
| | | | | 15 | | | | | | | 61 | | |
|
Less: accumulated depreciation
|
| | | | | (1,555) | | | | | | | (1,340) | | |
|
Property, plant and equipment, net
|
| | | | | 2,959 | | | | | | | 2,686 | | |
|
(in millions of USD)
|
| | |
Americas
|
| | |
Europe
|
| | |
AMEAPAC
|
| | |
Total
|
| ||||||||||||
|
For the six months ended July 4, 2026
|
| | | | | | | | | | | | | ||||||||||||||||
|
Net revenues
|
| | | | | 1,086 | | | | | | | 459 | | | | | | | 373 | | | | | | | 1,918 | | |
| Less: segment significant expenses: (1) | | | | | | | | | | | | | | ||||||||||||||||
|
Cost of sales (2)
|
| | | | | (299) | | | | | | | (142) | | | | | | | (71) | | | | | | | (512) | | |
|
Distribution costs (3)
|
| | | | | (309) | | | | | | | (147) | | | | | | | (95) | | | | | | | (551) | | |
|
Administrative expenses (4)
|
| | | | | (56) | | | | | | | (31) | | | | | | | (36) | | | | | | | (123) | | |
|
Other segment items (5)
|
| | | | | (9) | | | | | | | (9) | | | | | | | (2) | | | | | | | (20) | | |
|
Segment adjusted EBITDA
|
| | | | | 413 | | | | | | | 130 | | | | | | | 169 | | | | | | | 712 | | |
|
Unallocated group function expenses (6)
|
| | |
|
| | |
|
| | |
|
| | | | | (65) | | | |||||||||
|
Depreciation and amortization
|
| | |
|
| | |
|
| | |
|
| | | | | (321) | | | |||||||||
|
Interest expense, net
|
| | |
|
| | |
|
| | |
|
| | | | | (175) | | | |||||||||
|
Remeasurement of post-employment benefits
|
| | |
|
| | |
|
| | |
|
| | | | | 1 | | | |||||||||
|
Strategic review costs (7)
|
| | |
|
| | |
|
| | |
|
| | | | | (14) | | | |||||||||
|
Bangladesh customs duties(8)
|
| | |
|
| | |
|
| | |
|
| | | | | (11) | | | |||||||||
|
Income before income taxes and discontinued operations
|
| | |
|
| | |
|
| | |
|
| | | |
|
127
|
| | |||||||||
|
(in millions of USD)
|
| | |
Americas
|
| | |
Europe
|
| | |
AMEAPAC
|
| | |
Total
|
| ||||||||||||
|
For the six months ended June 28, 2025
|
| | | | | | | | | | | | | ||||||||||||||||
|
Net revenues
|
| | | | | 798 | | | | | | | 322 | | | | | | | 376 | | | | | | | 1,496 | | |
| Less: segment significant expenses:(1) | | | | | | | | | | | | | | ||||||||||||||||
|
Cost of sales(2)
|
| | | | | (200) | | | | | | | (98) | | | | | | | (70) | | | | | | | (368) | | |
|
Distribution costs (3)
|
| | | | | (239) | | | | | | | (96) | | | | | | | (98) | | | | | | | (433) | | |
|
Administrative expenses (4)
|
| | | | | (34) | | | | | | | (25) | | | | | | | (32) | | | | | | | (91) | | |
|
Other segment items (5)
|
| | | | | (5) | | | | | | | (4) | | | | | | | (2) | | | | | | | (11) | | |
|
Segment adjusted EBITDA
|
| | | | | 320 | | | | | | | 99 | | | | | | | 174 | | | | | | | 593 | | |
|
Unallocated group function expenses (6)
|
| | |
|
| | |
|
| | |
|
| | | | | (51) | | | |||||||||
|
(in millions of USD)
|
| | |
Americas
|
| | |
Europe
|
| | |
AMEAPAC
|
| | |
Total
|
| |||
|
Depreciation and amortization
|
| | |
|
| | |
|
| | |
|
| | | | | (246) | | |
|
Interest expense, net
|
| | |
|
| | |
|
| | |
|
| | | | | (443) | | |
|
Remeasurement of postemployment benefits
|
| | |
|
| | |
|
| | |
|
| | | | | (1) | | |
|
Strategic review costs (7)
|
| | |
|
| | |
|
| | |
|
| | | | | (3) | | |
|
Gain on disposal of business(9)
|
| | |
|
| | |
|
| | |
|
| | | | | 7 | | |
|
Acquisition costs
|
| | |
|
| | |
|
| | |
|
| | | | | (1) | | |
|
Loss before income taxes and discontinued operations
|
| | |
|
| | |
|
| | |
|
| | | |
|
(145)
|
| |
| | ||||||||||||||||||||
|
(in millions of USD)
|
| | |
Six Months Ended
June 28,2025 |
| |||
| Revenue | | | | | | 69 | | |
| Operating expenses: | | | | | ||||
|
Cost of services
|
| | | | | (35) | | |
|
Selling, general and administrative expenses
|
| | | | | (1) | | |
|
Impairment loss
|
| | | | | (24) | | |
|
Total operating expenses, net
|
| | | | | (60) | | |
|
Operating income
|
| | | | | 9 | | |
| Other income: | | | | | ||||
|
Net finance income
|
| | | | | 4 | | |
|
Income from discontinued operations before income tax expense
|
| | | | | 13 | | |
|
Income tax expense
|
| | | | | (6) | | |
|
Net income from discontinued operations
|
| | | | | 7 | | |
|
(in millions of USD)
|
| | |
Six Months Ended
June 28,2025 |
| |||
|
Net cash provided by discontinued operating activities
|
| | | | | 25 | | |
|
Net cash used in discontinued investing activities
|
| | | | | (10) | | |
|
Net increase in cash and cash equivalents
|
| | | | | 15 | | |
|
Cash and cash equivalents at beginning of the period
|
| | | | | 41 | | |
|
Exchange loss on cash and cash equivalents
|
| | | | | (3) | | |
|
Cash and cash equivalents at date of disposal or end of period
|
| | | | | 53 | | |
|
|
| | |
For the Six Months Ended
|
| ||||||||||
|
(in millions of USD)
|
| | |
July 4,
2026 |
| | |
June 28,
2025 |
| ||||||
|
Sector
|
| | |
|
| | |
|
| ||||||
| Utilities | | | | | | 450 | | | | | | | 410 | | |
|
Oil & gas
|
| | | | | 180 | | | | | | | 156 | | |
|
Petrochemical & refining
|
| | | | | 102 | | | | | | | 130 | | |
|
Building services & infrastructure
|
| | | | | 272 | | | | | | | 184 | | |
| Events | | | | | | 145 | | | | | | | 89 | | |
| Manufacturing | | | | | | 87 | | | | | | | 78 | | |
| Mining | | | | | | 133 | | | | | | | 107 | | |
|
Data centers
|
| | | | | 362 | | | | | | | 160 | | |
| Other | | | | | | 187 | | | | | | | 182 | | |
|
Total net revenues
|
| | | | | 1,918 | | | | | | | 1,496 | | |
|
(in millions of USD)
|
| | |
July 4,
2026 |
| | |
January 3, 2026
|
| ||||||
|
Balance as of beginning of period
|
| | | | | 179 | | | | | | | 116 | | |
|
Deferral of revenue
|
| | | | | 82 | | | | | | | 65 | | |
|
Recognition of unearned revenue
|
| | | | | (82) | | | | | | | (7) | | |
|
Translation adjustment
|
| | | | | — | | | | | | | 5 | | |
|
Balance as of end of period
|
| | | | | 179 | | | | | | | 179 | | |
|
|
| | |
As of
|
| ||||||||||
|
(in millions of USD)
|
| | |
July 4,
2026 |
| | |
January 3,
2026 |
| ||||||
|
Finished goods
|
| | | | | 5 | | | | | | | 6 | | |
|
Raw materials and consumables
|
| | | | | 463 | | | | | | | 382 | | |
|
Work in progress
|
| | | | | 58 | | | | | | | 21 | | |
|
Inventories, net
|
| | | | | 526 | | | | | | | 409 | | |
|
(in millions of USD)
|
| | |
July 4,
2026 |
| | |
January 3,
2026 |
| ||||||
|
Balance as of beginning of period
|
| | | | | 98 | | | | | | | 94 | | |
|
Provision for credit losses, net of recoveries
|
| | | | | (5) | | | | | | | 19 | | |
| Write-offs | | | | | | (9) | | | | | | | (21) | | |
|
Currency translation
|
| | | | | (1) | | | | | | | 6 | | |
|
Balance as of end of period
|
| | | | | 83 | | | | | | | 98 | | |
|
|
| | |
As of
|
| |||||||||||||||||||||
|
(in millions of USD)
|
| | |
Interest Rate
|
| | |
Due
|
| | |
July 4,
2026 |
| | |
January 3,
2026 |
| |||||||||
|
Short Term:
|
| | |
|
| | |
|
| | | | | | | |||||||||||
|
Current portion of long-term debt
|
| | |
|
| | |
|
| | | | | 105 | | | | | | | 98 | | | |||
|
Long Term:
|
| | |
|
| | |
|
| | | | | | | |||||||||||
|
EUR Redeemable Senior Secured Notes
|
| | | | | 5.375% | | | | |
2030
|
| | | | | 973 | | | | | | | 996 | | |
|
USD Redeemable Senior Secured Notes
|
| | | | | 7.00% | | | | |
2030
|
| | | | | 1,400 | | | | | | | 1,400 | | |
|
USD Senior Term Facility Agreement
|
| | | | | 3.00% | | | | |
2031
|
| | | | | 2,098 | | | | | | | 1,397 | | |
|
EUR Senior Term Facility Agreement
|
| | | | | 3.00% | | | | |
2031
|
| | | | | 1,934 | | | | | | | 1,507 | | |
|
Resalta Financing Agreement
|
| | |
|
| | |
|
| | | | | 18 | | | | | | | 18 | | | |||
|
Other Financing Agreements
|
| | |
|
| | |
|
| | | | | 65 | | | | | | | 65 | | | |||
|
Construction Loans(1)
|
| | |
|
| | |
|
| | | | | 42 | | | | | | | 43 | | | |||
|
Drawings on revolving credit facility
|
| | |
|
| | |
|
| | | | | 405 | | | | | | | 432 | | | |||
|
Total Debt (including accrued interest)
|
| | |
|
| | |
|
| | | | | 7,040 | | | | | | | 5,956 | | | |||
|
|
| | |
As of
|
| ||||||||||||||||||
|
(in millions of USD)
|
| | |
Interest Rate
|
| | |
Due
|
| | |
July 4,
2026 |
| | |
January 3,
2026 |
| ||||||
|
Less: unamortised debt issuance costs
|
| | |
|
| | |
|
| | | | | (68) | | | | | | | (71) | | |
|
Less: current portion of long-term debt
|
| | |
|
| | |
|
| | | | | (105) | | | | | | | (98) | | |
|
Total long-term debt
|
| | |
|
| | |
|
| | | | | 6,867 | | | | | | | 5,787 | | |
| | | | | | | | | | | | | | | | | | | ||||||
|
|
| | |
For the Six Months Ended
|
| ||||||||||
|
(in millions of USD, except for percentages)
|
| | |
July 4,
2026 |
| | |
June 28,
2025 |
| ||||||
|
Income tax expense/(benefit)
|
| | | | | 47 | | | | | | | 51 | | |
|
Effective tax rate
|
| | | | | 37.01% | | | | | | | (35.23)% | | |
|
|
| | |
For the Six Months Ended
|
| ||||||||||
|
(in millions of USD)
|
| | |
July 4,
2026 |
| | |
June 28,
2025 |
| ||||||
|
Net income (loss) from continuing operations
|
| | | | | 80 | | | | | | | (196) | | |
|
Less: Loss attributable to noncontrolling interests
|
| | | | | 1 | | | | | | | 6 | | |
|
Net income (loss) from continuing operations attributable to common shareholders
|
| | | | | 81 | | | | | | | (190) | | |
|
Less: mandatory preference share dividend
|
| | | | | — | | | | | | | 7 | | |
|
Income (loss) from continuing operations attributable to Albion JVCo
|
| | | | | 81 | | | | | | | (197) | | |
| Less: dividends paid to common shareholders | | | |
|
| | |
|
| ||||||
|
A share dividend
|
| | | | | (571) | | | | | | | (532) | | |
|
B share dividend
|
| | | | | — | | | | | | | (14) | | |
|
|
| | |
For the Six Months
Ended |
| ||||||||||
|
(in millions of USD)
|
| | |
July 4,
2026 |
| | |
June 28,
2025 |
| ||||||
|
C share dividend
|
| | | | | (10) | | | | | | | (7) | | |
|
D share dividend
|
| | | | | (9) | | | | | | | — | | |
|
Total dividend
|
| | | | | (590) | | | | | | | (553) | | |
|
Undistributed loss from continuing operations
|
| | | | | (509) | | | | | | | (750) | | |
|
Income from discontinued operations, net of tax
|
| | | | | — | | | | | | | 7 | | |
|
Net loss attributable to common shareholders
|
| | | | | (509) | | | | | | | (743) | | |
|
Undistributed loss from continuing operations allocated to:
|
| | |
|
| | |
|
| ||||||
|
Class A shareholders
|
| | | | | (509) | | | | | | | (731) | | |
|
Class B shareholders
|
| | | | | — | | | | | | | (19) | | |
|
Class C shareholders
|
| | | | | — | | | | | | | — | | |
|
Undistributed income from discontinued operations allocated to:
|
| | |
|
| | |
|
| ||||||
|
Class A shareholders
|
| | | | | — | | | | | | | 7 | | |
|
Class B shareholders
|
| | | | | — | | | | | | | — | | |
|
Class C shareholders
|
| | | | | — | | | | | | | — | | |
|
Weighted-average number of basic common stocks outstanding (Class A and Class
B) |
| | | | | 2,262 | | | | | | | 2,320 | | |
|
Weighted-average number of diluted common stocks outstanding (Class A and Class B)
|
| | | | | 2,262 | | | | | | | 2,320 | | |
|
Basic and diluted EPS from continuing operations
|
| | | | | 28,216 | | | | | | | (87,810) | | |
|
Basic and diluted EPS from discontinued operations
|
| | | | | — | | | | | | | 3,017 | | |
| | | | | | | | | | | ||||||
| |
Goldman Sachs & Co. LLC*
|
| | |
J.P. Morgan*
|
| ||||||||||||||||
| |
|
| | |
BofA Securities
|
| | |
|
| ||||||||||||
| |
Barclays
|
| | |
Morgan Stanley
|
| ||||||||||||||||
| |
Jefferies
|
| | |
Deutsche Bank Securities
|
| | |
UBS Investment Bank
|
| ||||||||||||
| |
Baird
|
| | |
Santander
|
| | |
Wolfe | Nomura
Alliance |
| ||||||||||||
| |
|
| | |
Tigress Financial Partners
|
| | |
|
| ||||||||||||
| | | | | AGGREKO INC. | | |||||||||
| | | | | | | | | | | | ||||
| | | | | By: | | | | /s/ Blair Illingworth | | |||||
| | | | | | | | Name: | | | | Blair Illingworth | | ||
| | | | | | | | Title: | | | | Chief Executive Officer | | ||
|
Name
|
| | |
Title
|
|
| | | | | ||
| /s/ Blair Illingworth | | | | | |
| Blair Illingworth | | | |
Chief Executive Officer and Director
(Principal Executive Officer)
|
|
| /s/ Heath Drewett | | | | | |
| Heath Drewett | | | |
Chief Financial Officer
(Principal Financial Officer and Accounting Officer)
|
|
| /s/ Michael Smith | | | | | |
| Michael Smith | | | | Director | |
| | | | | Authorized U.S. Representative | | |||||||||
| | | | | | | | | | | | ||||
| | | | | By: | | | | /s/ James O’Malley | | |||||
| | | | | | | | Name: | | | | James O’Malley | | ||
| | | | | | | | Title: | | | | Group General Counsel | | ||