| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||
| Revenues | 5,059.0 | 9,864.0 | 9,823.0 | 6,814.0 | 5,548.0 | 5,283.0 | 7,773.0 | 6,018.0 | 7,040.0 | 11,046.0 | 2,595.0 | 13,702.0 | 5,301.0 | 4,841.0 | 2,979.0 | 2,286.0 | |||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 31,560.0 | 32,049.0 | 26,114.0 | 32,644.0 | 10,968.0 | 5,951.0 | 2,354.0 |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | - | - | - | - | - | - | - |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 662.0 | 618.0 | 474.0 | 268.0 | 222.0 | 138.0 | 133.0 |
| Tax & Net | |||||||
| Income Tax Expense | 2,727.0 | 1,276.0 | 1,062.0 | (923.0) | (739.0) | 594.0 | 86.0 |
| Net Income From Continuing Ops | 3,052.0 | 5,401.0 | 6,373.0 | 6,509.0 | (3,507.0) | 4,267.0 | |
| Per Share | |||||||
| EPS Basic | 1.76 | 5.58 | 7.39 | 8.32 | (3.43) | 7.32 | 0.44 |
| EPS Diluted | 1.76 | 5.54 | 7.33 | 8.28 | (3.43) | 7.32 | 0.44 |
| Supplementary Data | |||||||
| EBITDA | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - |
| 862.0 |
| 1,195.0 |
| 1,078.0 |
| 1,383.0 |
| 2,295.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Depreciation & Amortization | 397.0 | - | - | - | 308.0 | - | - | - | 238.0 | - | - | - | 165.0 | - | - | - | |||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Operating Expenses | 4,679.0 | 8,159.0 | 7,070.0 | 5,718.0 | 4,342.0 | 3,691.0 | 5,816.0 | 4,584.0 | 4,891.0 | 9,175.0 | 1,751.0 | 12,831.0 | 3,574.0 | 3,653.0 | 4,021.0 | ||||||
| Operating Income | |||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 179.0 | 174.0 | 166.0 | 143.0 | 135.0 | 141.0 | 120.0 | 119.0 | 94.0 | 79.0 | 66.0 | 62.0 | 61.0 | 57.0 | 55.0 | 54.0 | 56.0 | ||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Pre-Tax Income | 283.0 | 1,752.0 | 2,899.0 | 845.0 | 1,181.0 | 1,724.0 | 2,086.0 | 1,438.0 | 2,187.0 | 1,961.0 | 883.0 | 951.0 | 1,791.0 | 1,230.0 | (945.0) | (2,987.0) | |||||
| Tax & Net | |||||||||||||||||||||
| Income Tax Expense | 1,694.0 | 592.0 | 438.0 | 3.0 | 243.0 | 62.0 | 317.0 | 261.0 | 422.0 | (1,620.0) | 243.0 | 201.0 | 253.0 | 223.0 | (96.0) | (381.0) | (485.0) | 96.0 | 101.0 | 194.0 | 203.0 |
| Net Income From Continuing Ops | (1,411.0) | 1,160.0 | 2,461.0 | 842.0 | 938.0 | 1,662.0 | 1,769.0 | 1,177.0 | 1,765.0 | 3,581.0 | 640.0 | 750.0 | 1,538.0 | 1,007.0 | (849.0) | (2,606.0) | (1,059.0) | ||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income | (1,411.0) | 1,160.0 | 2,461.0 | 842.0 | 938.0 | 1,662.0 | 1,769.0 | 1,177.0 | 1,765.0 | 3,581.0 | 640.0 | 750.0 | 1,538.0 | 1,007.0 | (849.0) | (2,606.0) | (1,059.0) | ||||
| Net Income Attributable To Parent | (1,906.0) | 684.0 | 1,736.0 | 630.0 | 442.0 | 1,486.0 | 811.0 | 853.0 | 1,427.0 | 2,756.0 | 682.0 | 599.0 | 1,010.0 | 1,523.0 | (563.0) | (2,051.0) | |||||
| Less: Minority Interest | 495.0 | 476.0 | 725.0 | 212.0 | 496.0 | 176.0 | 958.0 | 324.0 | 338.0 | 825.0 | (42.0) | 151.0 | 528.0 | 367.0 | (286.0) | (969.0) | (658.0) | ||||
| Less: Preferred Dividends | 24.0 | 24.0 | 24.0 | 25.0 | 24.0 | 24.0 | 24.0 | 25.0 | 24.0 | 24.0 | 22.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||
| Net Income To Common Shareholders | (1,930.0) | 660.0 | 1,712.0 | 605.0 | 418.0 | 1,462.0 | 787.0 | 828.0 | 1,403.0 | 2,732.0 | 660.0 | 599.0 | 1,010.0 | 640.0 | (563.0) | ||||||
| Per Share | |||||||||||||||||||||
| EPS Basic | (3.27) | - | 2.82 | 1.00 | 0.68 | - | 1.30 | 1.36 | 2.31 | - | 1.10 | 1.00 | 1.67 | - | (0.98) | (2.82) | (0.70) | - | 1.01 | 2.70 | 2.81 |
| EPS Diluted | (3.27) | - | 2.78 | 0.99 | 0.68 | - | 1.29 | 1.35 | 2.28 | - | 1.10 | 1.00 | 1.66 | - | (0.98) | (2.82) | (0.70) | - | |||
| Shares Basic | 594.9 | - | 589.4 | 586.7 | 587.3 | - | 585.4 | 587.1 | 588.1 | - | 578.8 | 579.0 | 584.1 | - | 584.3 | 584.8 | 586.5 | - | |||
| Shares Diluted | 594.9 | - | 607.8 | 590.4 | 593.0 | - | 588.5 | 590.2 | 605.4 | - | 578.8 | 579.0 | 584.2 | - | 584.3 | 584.8 | 586.5 | - | |||
| Supplementary Data | |||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 1,431.0 | 1,075.0 | 803.0 | 529.0 | 27.0 | 19.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 25,626.0 | 25,289.0 | 18,982.0 | 27,331.0 | 15,911.0 | 4,113.0 | 1,579.0 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - |
| Pre-Tax Income | 5,779.0 | 6,677.0 | 7,435.0 | 5,586.0 | (4,246.0) | 4,861.0 | 553.0 |
| 467.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 3,052.0 | 5,401.0 | 6,373.0 | 6,509.0 | (3,507.0) | 4,267.0 | 467.0 |
| Net Income Attributable To Parent | 1,144.0 | 3,492.0 | 4,577.0 | 5,047.0 | (1,961.0) | 1,839.0 | 157.0 |
| Less: Minority Interest | 1,908.0 | 1,909.0 | 1,796.0 | 1,462.0 | (1,546.0) | 2,428.0 | 310.0 |
| Less: Preferred Dividends | 97.0 | 97.0 | 97.0 | 46.0 | 0.0 | 37.0 | 37.0 |
| Net Income To Common Shareholders | 1,047.0 | 3,395.0 | 4,480.0 | 5,001.0 | (1,961.0) | 1,802.0 | 120.0 |
| Shares Basic | 594.9 | 589.5 | 586.1 | 581.4 | 584.7 | 236.6 | 227.5 |
| Shares Diluted | 594.9 | 593.7 | 604.0 | 588.8 | 584.7 | 236.6 | 227.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,453.0 |
| 2,784.0 |
| 1,696.0 |
| 648.0 |
| 747.0 |
| 1,022.0 |
| 33.0 |
| 35.0 |
| 35.0 |
| 35.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,544.0) |
| 708.0 |
| 732.0 |
| 1,699.0 |
| 1,722.0 |
| 612.0 |
| 631.0 |
| 1,505.0 |
| 1,519.0 |
| - |
| - |
| - |
| - |
| 612.0 |
| 631.0 |
| 1,505.0 |
| 1,519.0 |
| (870.0) |
| 244.0 |
| 258.0 |
| 658.0 |
| 679.0 |
| 368.0 |
| 373.0 |
| 847.0 |
| 840.0 |
| 10.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| (1,637.0) |
| (401.0) |
| 234.0 |
| 249.0 |
| 649.0 |
| 670.0 |
| 1.01 |
| 2.70 |
| 2.81 |
| 239.5 |
| 231.1 |
| 230.0 |
| 239.5 |
| 231.1 |
| 230.0 |
| - |
| - |