| (in millions of USD) | Q4 FY 26 | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q3 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 19,068.0 | 20,049.0 | 34,365.0 | 28,115.0 | 29,956.0 | 49,034.0 | 46,676.0 | 44,407.0 | 28,308.0 | 31,775.0 | 22,915.0 | 15,519.0 | 16,779.0 | 5,331.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 209.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | 768.0 | 589.0 | 648.0 | 590.0 | - |
| Cash And Short Term Investments | 19,068.0 | 20,049.0 | 34,365.0 | 28,115.0 | 29,956.0 | 49,034.0 | 46,676.0 | 44,407.0 | 28,308.0 | 32,543.0 | 23,504.0 | 16,167.0 | 17,369.0 | 5,331.0 |
| Receivables | ||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 1,096.0 | 961.0 | 864.0 | 667.0 | 321.0 | - |
| Net debt | ||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 19,068.0 | 20,049.0 | |||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 88,543.0 | 92,886.0 | 104,270.0 | 101,632.0 | 100,726.0 | 98,196.0 | 65,377.0 | 77,020.0 | 40,272.0 | 40,949.0 | 26,421.0 | 20,792.0 | 22,925.0 | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 40,983.0 | 28,022.0 | 25,645.0 | 25,632.0 | 27,102.0 | 22,499.0 | 14,601.0 | 17,385.0 | 13,713.0 | 10,600.0 | 2,936.0 | 2,114.0 | 1,474.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | 6,089.0 | 4,569.0 | 4,558.0 | 2,357.0 | - |
| Equity Method Investments | 29,980.0 | 28,962.0 | 28,133.0 | 30,197.0 | 34,648.0 | 30,555.0 | 26,782.0 | 30,848.0 | 12,584.0 | - | - | - | - | - |
| Goodwill | 35,862.0 | 35,209.0 | 35,965.0 | 39,037.0 | 42,525.0 | 44,686.0 | 39,089.0 | 40,676.0 | 39,477.0 | 25,850.0 | 18,221.0 | 12,662.0 | 6,764.0 | - |
| Intangible Assets | 2,462.0 | 2,882.0 | 3,733.0 | 6,831.0 | 9,343.0 | 10,811.0 | 8,607.0 | 8,304.0 | 10,173.0 | 4,378.0 | 2,050.0 | 833.0 | 1,061.0 | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 276,830.0 | 248,629.0 | 244,426.0 | 255,263.0 | 267,467.0 | 257,978.0 | 185,429.0 | 211,150.0 | 143,801.0 | 114,326.0 | 73,630.0 | 56,521.0 | 41,206.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,096.0 |
| 961.0 |
| 864.0 |
| 667.0 |
| 321.0 |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 69,063.0 | 59,992.0 | 58,378.0 | 56,111.0 | 60,540.0 | 57,596.0 | 34,159.0 | 38,727.0 | 30,944.0 | 21,651.0 | 13,593.0 | 8,071.0 | 6,400.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 708.0 | 625.0 | 564.0 | 518.0 | 551.0 | 482.0 | 286.0 | 323.0 | 219.0 | 158.0 | 93.0 | 65.0 | 72.0 | - |
| Deferred Tax Liabilities | 6,678.0 | 6,677.0 | 7,342.0 | 8,991.0 | 9,734.0 | 9,097.0 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3,506.0 | 2,432.0 | 4,414.0 | 4,424.0 | 5,028.0 | 4,694.0 | 3,567.0 | 3,241.0 | 922.0 | 327.0 | 188.0 | 335.0 | 347.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 113,555.0 | 98,409.0 | 90,333.0 | 91,753.0 | 96,755.0 | 92,583.0 | 61,198.0 | 66,632.0 | 52,104.0 | 44,270.0 | 26,542.0 | 17,767.0 | 15,707.0 | - |
| 55,826.0 |
| 52,555.0 |
| 55,122.0 |
| 60,702.0 |
| 64,755.0 |
| 60,183.0 |
| 48,541.0 |
| 55,639.0 |
| 34,537.0 |
| 29,775.0 |
| 23,911.0 |
| 20,504.0 |
| 18,897.0 |
| - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 5,239.0 | 5,006.0 | 3,834.0 | 4,188.0 | 350.0 | - | - | - | - | 356.0 | 410.0 | 0.0 | 0.0 | - |
| Minority Interest | 8,342.0 | 9,445.0 | 15,972.0 | 17,970.0 | 19,570.0 | 20,985.0 | 16,262.0 | 17,053.0 | 17,333.0 | 11,258.0 | 6,150.0 | 5,048.0 | 1,931.0 | - |
| Total Stockholders Equity | 153,796.0 | 139,162.0 | 136,635.0 | 144,105.0 | 149,619.0 | 143,086.0 | 106,683.0 | 126,282.0 | 73,348.0 | 58,320.0 | 40,504.0 | 33,652.0 | 23,462.0 | - |
| Total Equity | 162,138.0 | 148,607.0 | 152,607.0 | 162,075.0 | 169,189.0 | 164,071.0 | 122,945.0 | 143,335.0 | 90,681.0 | 69,578.0 | 46,654.0 | 38,700.0 | 25,393.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (27,212.0) |
| (31,582.0) |
| (22,640.0) |
| (15,500.0) |
| (17,048.0) |
| - |
| Working Capital | 19,480.0 | 32,894.0 | 45,892.0 | 45,521.0 | 40,186.0 | 40,600.0 | 31,218.0 | 38,293.0 | 9,328.0 | 19,298.0 | 12,828.0 | 12,721.0 | 16,525.0 | - |
| Book Value | 153,796.0 | 139,162.0 | 136,635.0 | 144,105.0 | 149,619.0 | 143,086.0 | 106,683.0 | 126,282.0 | 73,348.0 | 58,320.0 | 40,504.0 | 33,652.0 | 23,462.0 | - |
| Tangible Book Value | 115,472.0 | 101,071.0 | 96,937.0 | 98,237.0 | 97,751.0 | 87,589.0 | 58,987.0 | 77,302.0 | 23,698.0 | 28,092.0 | 20,233.0 | 20,157.0 | 15,637.0 | - |
| 34,365.0 |
| 28,115.0 |
| 29,956.0 |
| 49,034.0 |
| 46,676.0 |
| 28,308.0 |
| 31,775.0 |
| 22,915.0 |
| 15,519.0 |
| 16,779.0 |
| 5,331.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 209.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | 768.0 | 589.0 | 648.0 | 590.0 | - |
| Cash And Short Term Investments | 19,068.0 | 20,049.0 | 34,365.0 | 28,115.0 | 29,956.0 | 49,034.0 | 46,676.0 | 28,308.0 | 32,543.0 | 23,504.0 | 16,167.0 | 17,369.0 | 5,331.0 |
| Receivables | |||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 88,543.0 | 92,886.0 | 104,270.0 | 101,632.0 | 100,726.0 | 98,196.0 | 65,377.0 | 40,272.0 | 40,949.0 | 26,421.0 | 20,792.0 | 22,925.0 | - |
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 40,983.0 | 28,022.0 | 25,645.0 | 25,632.0 | 27,102.0 | 22,499.0 | 14,601.0 | 13,713.0 | 10,600.0 | 2,936.0 | 2,114.0 | 1,474.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | 6,089.0 | 4,569.0 | 4,558.0 | 2,357.0 | - |
| Equity Method Investments | 29,980.0 | 28,962.0 | 28,133.0 | 30,197.0 | 34,648.0 | 30,555.0 | 26,782.0 | 12,584.0 | - | - | - | - | - |
| Goodwill | 35,862.0 | 35,209.0 | 35,965.0 | 39,037.0 | 42,525.0 | 44,686.0 | 39,089.0 | 39,477.0 | 25,850.0 | 18,221.0 | 12,662.0 | 6,764.0 | - |
| Intangible Assets | 2,462.0 | 2,882.0 | 3,733.0 | 6,831.0 | 9,343.0 | 10,811.0 | 8,607.0 | 10,173.0 | 4,378.0 | 2,050.0 | 833.0 | 1,061.0 | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 276,830.0 | 248,629.0 | 244,426.0 | 255,263.0 | 267,467.0 | 257,978.0 | 185,429.0 | 143,801.0 | 114,326.0 | 73,630.0 | 56,521.0 | 41,206.0 | - |
| Current Liabilities | |||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | 1,096.0 | 961.0 | 864.0 | 667.0 | 321.0 | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 69,063.0 | 59,992.0 | 58,378.0 | 56,111.0 | 60,540.0 | 57,596.0 | 34,159.0 | 30,944.0 | 21,651.0 | 13,593.0 | 8,071.0 | 6,400.0 | - |
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 708.0 | 625.0 | 564.0 | 518.0 | 551.0 | 482.0 | 286.0 | 219.0 | 158.0 | 93.0 | 65.0 | 72.0 | - |
| Deferred Tax Liabilities | 6,678.0 | 6,677.0 | 7,342.0 | 8,991.0 | 9,734.0 | 9,097.0 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3,506.0 | 2,432.0 | 4,414.0 | 4,424.0 | 5,028.0 | 4,694.0 | 3,567.0 | 922.0 | 327.0 | 188.0 | 335.0 | 347.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 113,555.0 | 98,409.0 | 90,333.0 | 91,753.0 | 96,755.0 | 92,583.0 | 61,198.0 | 52,104.0 | 44,270.0 | 26,542.0 | 17,767.0 | 15,707.0 | - |
| Common Equity | |||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | 0.0 | 0.0 | - |
| Additional Paid In Capital | 55,826.0 | 52,555.0 | 55,122.0 | 60,702.0 | 64,755.0 | 60,183.0 | 48,541.0 | 34,537.0 | 29,775.0 | 23,911.0 | 20,504.0 | 18,897.0 | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 5,239.0 | 5,006.0 | 3,834.0 | 4,188.0 | 350.0 | - | - | - | 356.0 | 410.0 | 0.0 | 0.0 | - |
| Minority Interest | 8,342.0 | 9,445.0 | 15,972.0 | 17,970.0 | 19,570.0 | 20,985.0 | 16,262.0 | 17,333.0 | 11,258.0 | 6,150.0 | 5,048.0 | 1,931.0 | - |
| Total Stockholders Equity | 153,796.0 | 139,162.0 | 136,635.0 | 144,105.0 | 149,619.0 | 143,086.0 | 106,683.0 | 73,348.0 | 58,320.0 | 40,504.0 | 33,652.0 | 23,462.0 | - |
| Total Equity | 162,138.0 | 148,607.0 | 152,607.0 | 162,075.0 | 169,189.0 | 164,071.0 | 122,945.0 | 90,681.0 | 69,578.0 | 46,654.0 | 38,700.0 | 25,393.0 | - |
| Supplementary Data | |||||||||||||
| Total Debt | - | - | - | - | - | - | - | 1,096.0 | 961.0 | 864.0 | 667.0 | 321.0 | - |
| Net debt | - | - | - | - | - | - | - | (27,212.0) | (31,582.0) | (22,640.0) | (15,500.0) | (17,048.0) | - |
| Working Capital | 19,480.0 | 32,894.0 | 45,892.0 | 45,521.0 | 40,186.0 | 40,600.0 | 31,218.0 | 9,328.0 | 19,298.0 | 12,828.0 | 12,721.0 | 16,525.0 | - |
| Book Value | 153,796.0 | 139,162.0 | 136,635.0 | 144,105.0 | 149,619.0 | 143,086.0 | 106,683.0 | 73,348.0 | 58,320.0 | 40,504.0 | 33,652.0 | 23,462.0 | - |
| Tangible Book Value | 115,472.0 | 101,071.0 | 96,937.0 | 98,237.0 | 97,751.0 | 87,589.0 | 58,987.0 | 23,698.0 | 28,092.0 | 20,233.0 | 20,157.0 | 15,637.0 | - |