| (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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 3,668.0 | 8,134.0 | 7,998.0 | 5,359.0 | 4,186.0 | 3,782.0 | 6,522.0 | 4,664.0 | 5,721.0 | 10,012.0 | 1,436.0 | 12,686.0 | 4,060.0 | 3,787.0 | 2,310.0 | 1,807.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 25,159.0 | 25,677.0 | 20,689.0 | 28,194.0 | 7,623.0 | 26,320.0 | 14,764.0 | 16,258.0 | 6,637.0 | 8,788.0 | 4,105.0 | 2,618.0 | 4,100.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 2,384.0 | 886.0 | 730.0 | (1,161.0) | (646.0) | 386.0 | 285.0 | 117.0 | 122.0 | 106.0 | (61.0) | 12.0 | 54.0 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | |||||||||||
| (281.0) |
| 6,782.0 |
| 8,724.0 |
| 6,423.0 |
| 4,391.0 |
| 8,640.0 |
| 3,275.0 |
| 4,398.0 |
| (1,549.0) |
| 3,256.0 |
| 4,584.0 |
| 3,423.0 |
| 4,995.0 |
| 1,248.0 |
| 2,576.0 |
| 1,802.0 |
| 1,011.0 |
| 3,933.0 |
| 1,473.0 |
| 1,763.0 |
| 1,619.0 |
| 1,066.0 |
| 1,272.0 |
| 1,045.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 651.0 | 627.0 | 591.0 | 571.0 | 565.0 | 560.0 | 687.0 | 507.0 | 459.0 | 489.0 | 472.0 | 452.0 | 435.0 | 412.0 | 388.0 | 357.0 | 338.0 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | 687.0 | 507.0 | 459.0 | - | 472.0 | 452.0 | 435.0 | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 191.0 | 1,377.0 | 2,144.0 | 652.0 | 934.0 | 1,150.0 | 1,675.0 | 1,027.0 | 1,782.0 | 2,084.0 | 493.0 | 628.0 | 1,386.0 | 863.0 | (1,173.0) | (3,172.0) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1,673.0 | 479.0 | 266.0 | (34.0) | 175.0 | 71.0 | 191.0 | 161.0 | 307.0 | (1,619.0) | 162.0 | 133.0 | 163.0 | 137.0 | (121.0) | (378.0) | (284.0) | 190.0 | (50.0) | 184.0 | 62.0 | 161.0 | 140.0 | 150.0 | (166.0) | 69.0 | (14.0) | 30.0 | 32.0 | (43.0) | 56.0 | 64.0 | 45.0 | 53.0 | 20.0 | 11.0 | 22.0 | 11.0 | (88.0) | 15.0 |
| Net Income From Continuing Ops | (1,482.0) | 898.0 | 1,878.0 | 686.0 | 759.0 | 1,079.0 | 1,484.0 | 866.0 | 1,475.0 | 3,703.0 | 331.0 | 495.0 | 1,223.0 | 726.0 | (1,052.0) | (2,794.0) | (1,896.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (1,482.0) | 898.0 | 1,878.0 | 686.0 | 759.0 | 1,079.0 | 1,484.0 | 866.0 | 1,475.0 | 3,703.0 | 331.0 | 495.0 | 1,223.0 | 726.0 | (1,052.0) | (2,794.0) | (1,896.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (1,938.0) | 523.0 | 1,259.0 | 464.0 | 465.0 | 1,015.0 | 625.0 | 629.0 | 1,192.0 | 2,970.0 | 486.0 | 441.0 | 768.0 | 397.0 | (587.0) | (1,705.0) | ||||||||||||||||||||||||
| Less: Minority Interest | 456.0 | 375.0 | 619.0 | 222.0 | 294.0 | 64.0 | 859.0 | 237.0 | 283.0 | 733.0 | (155.0) | 54.0 | 455.0 | 329.0 | (465.0) | (1,089.0) | (881.0) | |||||||||||||||||||||||
| Less: Preferred Dividends | 35.0 | 35.0 | 36.0 | 45.0 | 45.0 | 45.0 | 45.0 | 46.0 | 45.0 | 45.0 | 44.0 | 45.0 | 47.0 | 36.0 | 35.0 | 35.0 | 35.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (1,973.0) | 488.0 | 1,223.0 | 503.0 | 420.0 | 970.0 | 580.0 | 583.0 | 1,147.0 | 2,925.0 | 442.0 | 396.0 | 721.0 | 361.0 | (622.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | 115.0 | 117.0 | 120.0 | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 2,440.0 | 2,354.0 | 2,213.0 | 1,848.0 | 1,495.0 | 1,128.0 | 893.0 | 744.0 | 626.0 | 672.0 | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 4,364.0 | 5,107.0 | 5,634.0 | 4,591.0 | (5,662.0) | 4,186.0 | 2,206.0 | 2,302.0 | 1,175.0 | 1,464.0 | 712.0 | 590.0 | 532.0 |
| 1,980.0 |
| 4,221.0 |
| 4,904.0 |
| 5,752.0 |
| (5,016.0) |
| 3,800.0 |
| 1,921.0 |
| 2,185.0 |
| 1,053.0 |
| 1,358.0 |
| 773.0 |
| 578.0 |
| 478.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,980.0 | 4,221.0 | 4,904.0 | 5,752.0 | (5,016.0) | 3,800.0 | 1,921.0 | 2,185.0 | 1,053.0 | 1,358.0 | 773.0 | 578.0 | 478.0 |
| Net Income Attributable To Parent | 308.0 | 2,711.0 | 3,461.0 | 4,665.0 | (2,910.0) | 3,859.0 | 1,541.0 | 2,172.0 | 1,053.0 | 1,358.0 | 773.0 | 562.0 | 463.0 |
| Less: Minority Interest | 1,672.0 | 1,510.0 | 1,443.0 | 1,087.0 | (2,106.0) | (59.0) | 380.0 | 13.0 | 0.0 | 0.0 | 0.0 | 16.0 | 15.0 |
| Less: Preferred Dividends | 151.0 | 161.0 | 181.0 | 181.0 | 141.0 | 141.0 | 95.0 | 36.0 | 0.0 | 0.0 | - | - | - |
| Net Income To Common Shareholders | 241.0 | 2,634.0 | 3,280.0 | 4,484.0 | (3,051.0) | 3,718.0 | 1,446.0 | 2,136.0 | 1,053.0 | 1,358.0 | 773.0 | 562.0 | 463.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 333.0 |
| 250.0 |
| 252.0 |
| 293.0 |
| 256.0 |
| 231.0 |
| 218.0 |
| 188.0 |
| 200.0 |
| 194.0 |
| 185.0 |
| 165.0 |
| - |
| 158.0 |
| 154.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,180.0) |
| 1,337.0 |
| 720.0 |
| 1,990.0 |
| 139.0 |
| 1,483.0 |
| 1,024.0 |
| 1,081.0 |
| (1,382.0) |
| 533.0 |
| 279.0 |
| 750.0 |
| 740.0 |
| (147.0) |
| 679.0 |
| 321.0 |
| 322.0 |
| 427.0 |
| 294.0 |
| 337.0 |
| 406.0 |
| 378.0 |
| 38.0 |
| 208.0 |
| 1,147.0 |
| 770.0 |
| 1,806.0 |
| 77.0 |
| 1,322.0 |
| 884.0 |
| 931.0 |
| (1,216.0) |
| 464.0 |
| 293.0 |
| 720.0 |
| 708.0 |
| (104.0) |
| 623.0 |
| 257.0 |
| 277.0 |
| 374.0 |
| 274.0 |
| 326.0 |
| 384.0 |
| 367.0 |
| 126.0 |
| 193.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,147.0 |
| 770.0 |
| 1,806.0 |
| 77.0 |
| 1,322.0 |
| 884.0 |
| 931.0 |
| (1,216.0) |
| 464.0 |
| 293.0 |
| 720.0 |
| 708.0 |
| (104.0) |
| 623.0 |
| 257.0 |
| 277.0 |
| 374.0 |
| 274.0 |
| 326.0 |
| 384.0 |
| 367.0 |
| 126.0 |
| 193.0 |
| (1,015.0) |
| 1,095.0 |
| 733.0 |
| 1,417.0 |
| 614.0 |
| 1,093.0 |
| 652.0 |
| 843.0 |
| (1,047.0) |
| 451.0 |
| 293.0 |
| 720.0 |
| 708.0 |
| (121.0) |
| 640.0 |
| 257.0 |
| 277.0 |
| 374.0 |
| 274.0 |
| 326.0 |
| 384.0 |
| 367.0 |
| 126.0 |
| 193.0 |
| 52.0 |
| 37.0 |
| 389.0 |
| (537.0) |
| 229.0 |
| 232.0 |
| 88.0 |
| (169.0) |
| 13.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 35.0 |
| 35.0 |
| 35.0 |
| 36.0 |
| 28.0 |
| 30.0 |
| 19.0 |
| 18.0 |
| 19.0 |
| 17.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,740.0) |
| (1,050.0) |
| 1,060.0 |
| 698.0 |
| 1,382.0 |
| 578.0 |
| 1,065.0 |
| 622.0 |
| 824.0 |
| (1,065.0) |
| 432.0 |
| 276.0 |
| 720.0 |
| 708.0 |
| (104.0) |
| 623.0 |
| 257.0 |
| 277.0 |
| 374.0 |
| 274.0 |
| 326.0 |
| 384.0 |
| 367.0 |
| 126.0 |
| 193.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |