| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | - | - | - | 9,769.0 | 917.0 | 1,556.0 | - |
| Restricted Cash | 1,351.0 | 946.0 | 1,763.0 | 1,872.0 | 708.0 | 18.0 | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | 9,769.0 | 917.0 | 1,556.0 | - |
| Receivables | |||||||
| Accounts Receivable | - | - | - | - | - | - | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | |
| Current Liabilities | |||||||
| Accounts Payable | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 13,364.0 | 10,588.0 | 8,092.0 | - | 3,134.0 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | |
| Common Equity | |||||||
| Common Stock | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - |
| Additional Paid In Capital | 16,954.0 | 15,327.0 | 15,249.0 | - | 2,096.0 | - | |
| Supplementary Data | |||||||
| Total Debt | 13,364.0 | 10,588.0 | 8,092.0 | - | 3,134.0 | - | - |
| Net debt | - | - | - | - | 2,217.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 5,920.0 | 4,327.0 | 4,329.0 | - | 117.0 | - | - |
| Intangible Assets | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 460,949.0 | 377,895.0 | 313,488.0 | - | 30,502.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 418,434.0 | 346,915.0 | 288,243.0 | - | 18,538.0 | - | - |
| - |
| Retained Earnings | 7,634.0 | 6,022.0 | 2,972.0 | - | 1,144.0 | - | - |
| Accumulated Other Comprehensive Income | (2,645.0) | (5,494.0) | (5,575.0) | - | (5.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | 19,174.0 | 13,711.0 | 11,189.0 | - | 6,405.0 | - | - |
| Total Stockholders Equity | 23,341.0 | 17,253.0 | 14,044.0 | 22,089.0 | 3,789.0 | 5,513.0 | 3,038.0 |
| Total Equity | 42,515.0 | 30,964.0 | 25,233.0 | 22,089.0 | 10,194.0 | 5,513.0 | 3,038.0 |
| Working Capital | - | - | - | - | - | - | - |
| Book Value | 23,341.0 | 17,253.0 | 14,044.0 | 22,089.0 | 3,789.0 | 5,513.0 | 3,038.0 |
| Tangible Book Value | 17,421.0 | 12,926.0 | 9,715.0 | - | 3,672.0 | - | - |
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | 12,070.0 | - | 10,942.0 | 12,718.0 | ||||||
| 917.0 |
| 2,090.0 |
| 1,825.0 |
| 1,718.0 |
| - |
| - |
| Restricted Cash | 1,178.0 | - | 2,786.0 | 1,723.0 | 2,213.0 | - | 967.0 | 1,095.0 | 1,577.0 | - | 1,492.0 | 2,473.0 | - | 1,721.0 | 1,446.0 | 708.0 | 1,053.0 | 1,524.0 | 708.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 12,070.0 | - | 10,942.0 | 12,718.0 | 917.0 | 2,090.0 | 1,825.0 | 1,718.0 | - | - |
| Receivables | |||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Current Assets | |||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,322.0 | 4,417.0 | 117.0 | - | - | - | ||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Assets | 467,530.0 | 460,949.0 | 449,543.0 | 419,550.0 | 395,045.0 | 377,895.0 | 368,689.0 | 346,504.0 | 334,051.0 | 313,488.0 | 283,235.0 | 281,984.0 | 257,217.0 | 250,340.0 | 247,850.0 | 30,502.0 | |||||
| Current Liabilities | |||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Current Liabilities | |||||||||||||||||||||
| Long Term Debt | 14,220.0 | 13,364.0 | 12,631.0 | 12,144.0 | 10,581.0 | 10,588.0 | 9,807.0 | 9,815.0 | 9,596.0 | 8,092.0 | 7,026.0 | 6,454.0 | 6,472.0 | 6,081.0 | 6,092.0 | 3,134.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Liabilities | 427,997.0 | 418,434.0 | 409,746.0 | 385,689.0 | 362,701.0 | 346,915.0 | 337,148.0 | 318,090.0 | 307,035.0 | 288,243.0 | 265,273.0 | 264,657.0 | 241,819.0 | 247,454.0 | 239,689.0 | 18,538.0 | |||||
| Common Equity | |||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 16,540.0 | 16,954.0 | 16,925.0 | 15,697.0 | 15,527.0 | 15,327.0 | 15,073.0 | 15,319.0 | 15,167.0 | 15,249.0 | 14,605.0 | 14,468.0 | 14,982.0 | 15,256.0 | 15,412.0 | 2,096.0 | |||||
| Retained Earnings | 5,157.0 | 7,634.0 | 7,306.0 | 5,919.0 | 5,634.0 | 6,022.0 | 4,865.0 | 4,376.0 | 3,862.0 | 2,972.0 | 535.0 | 153.0 | (1,007.0) | (2,837.0) | (1,943.0) | 1,144.0 | - | ||||
| Accumulated Other Comprehensive Income | (3,144.0) | (2,645.0) | (2,492.0) | (3,693.0) | (4,583.0) | (5,494.0) | (3,473.0) | (5,820.0) | (5,640.0) | (5,575.0) | (8,095.0) | (6,392.0) | (7,335.0) | (13,758.0) | (9,790.0) | ||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Minority Interest | 19,582.0 | 19,174.0 | 16,660.0 | 14,540.0 | 14,368.0 | 13,711.0 | 13,663.0 | 13,127.0 | 12,216.0 | 11,189.0 | 9,233.0 | 8,813.0 | 7,726.0 | 3,201.0 | 3,479.0 | 6,405.0 | - | ||||
| Total Stockholders Equity | 19,951.0 | 23,341.0 | 23,137.0 | 19,321.0 | 17,976.0 | 17,253.0 | 17,863.0 | 15,273.0 | 14,787.0 | 14,044.0 | 8,442.0 | 8,229.0 | 6,640.0 | (1,339.0) | 3,679.0 | 3,789.0 | |||||
| Total Equity | 39,533.0 | 42,515.0 | 39,797.0 | 33,861.0 | 32,344.0 | 30,964.0 | 31,526.0 | 28,400.0 | 27,003.0 | 25,233.0 | 17,675.0 | 17,042.0 | 14,366.0 | 10,364.0 | 13,526.0 | 10,194.0 | 8,474.0 | 8,212.0 | |||
| Supplementary Data | |||||||||||||||||||||
| Total Debt | 14,220.0 | 13,364.0 | 12,631.0 | 12,144.0 | 10,581.0 | 10,588.0 | 9,807.0 | 9,815.0 | 9,596.0 | 8,092.0 | 7,026.0 | 6,454.0 | 6,472.0 | 6,081.0 | 6,092.0 | 3,134.0 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | (5,616.0) | - | (4,861.0) | (6,626.0) | 2,217.0 | - | - | - | ||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Book Value | 19,951.0 | 23,341.0 | 23,137.0 | 19,321.0 | 17,976.0 | 17,253.0 | 17,863.0 | 15,273.0 | 14,787.0 | 14,044.0 | 8,442.0 | 8,229.0 | 6,640.0 | (1,339.0) | 3,679.0 | 3,789.0 | 8,474.0 | 8,212.0 | |||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | (5,661.0) | (738.0) | 3,672.0 | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,474.0 |
| 8,212.0 |
| 7,498.0 |
| 5,513.0 |
| 3,038.0 |
| 7,498.0 |
| 5,513.0 |
| 3,038.0 |
| - |
| - |
| - |
| - |
| - |
| 7,498.0 |
| 5,513.0 |
| 3,038.0 |
| - |
| - |
| - |
| - |