| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 21,861.0 | 23,762.0 | 22,155.0 | 12,769.0 | 11,643.0 | 13,542.0 | 12,908.0 | 13,241.0 | 13,417.0 | 14,936.0 | 14,227.0 | 15,049.0 | 15,328.0 |
| Cost of Revenue | 21,095.0 | 22,751.0 | 21,092.0 | 12,031.0 | 11,046.0 | 12,461.0 | 12,136.0 | 12,577.0 | 12,541.0 | 13,682.0 | 13,182.0 | 13,684.0 | 14,147.0 |
| Gross Profit | 766.0 | 1,011.0 | 1,063.0 | 738.0 | 597.0 | 1,081.0 | 772.0 | 664.0 | 876.0 | 1,254.0 | 1,045.0 | 1,365.0 | 1,181.0 |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 181.0 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | (14.0) | (2.0) | 86.0 | 124.0 | 80.0 | 100.0 | 89.0 | 30.0 | 117.0 | 219.0 | 114.0 | 198.0 | 183.0 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | 0.35 | - | 0.84 | 2.63 | 1.50 | - | 1.57 | 0.49 | 1.70 | - | 2.50 | 4.13 | 4.21 |
| EPS Diluted | 0.35 | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | |||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 80,547.0 | 70,329.0 | 53,108.0 | 59,540.0 | 67,232.0 | 59,152.0 |
| Cost of Revenue | 76,969.0 | 66,920.0 | 49,715.0 | 54,695.0 | 63,550.0 | 55,789.0 |
| Gross Profit | 3,578.0 | 3,409.0 | 3,393.0 | 4,845.0 | 3,682.0 | 3,363.0 |
| Operating Expenses | ||||||
| Research & Development | - | 28.0 | 30.0 | 35.0 | 33.0 | 33.0 |
| Selling General & Administrative | 2,264.0 | 2,113.0 | 1,776.0 | 1,715.0 | 1,369.0 | 1,234.0 |
| Operating Income | ||||||
| Operating Income | - | - | - | - | - | - |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 705.0 | 628.0 | 471.0 | 516.0 | 403.0 | 243.0 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 194.0 | 288.0 | 336.0 | 714.0 | 388.0 | 398.0 |
| Net Income From Continuing Ops | 717.0 | 846.0 | 1,188.0 | 2,337.0 | 1,678.0 | 2,167.0 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 3.53 | 4.95 | 8.09 | 15.07 | 10.83 | 14.50 |
| EPS Diluted | 3.49 | 4.91 | 7.99 | 14.87 | 10.51 | 13.64 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| 531.0 |
| 637.0 |
| 678.0 |
| 418.0 |
| 380.0 |
| 451.0 |
| 437.0 |
| 449.0 |
| 439.0 |
| 495.0 |
| 447.0 |
| 420.0 |
| 353.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 238.0 | 226.0 | 241.0 | 116.0 | 120.0 | 123.0 | 119.0 | 114.0 | 112.0 | - | - | - | 102.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 216.0 |
| 202.0 |
| 106.0 |
| 104.0 |
| 113.0 |
| 127.0 |
| 123.0 |
| 108.0 |
| 142.0 |
| 133.0 |
| 129.0 |
| 112.0 |
| Income From Equity Investments | 3.0 | - | - | - | 5.0 | - | - | - | 8.0 | - | - | - | 19.0 |
| Other Non-Operating Income | 53.0 | (57.0) | 77.0 | 187.0 | 82.0 | 230.0 | 87.0 | 57.0 | 68.0 | 94.0 | 8.0 | 12.0 | 15.0 |
| Pre-Tax Income | 61.0 | 86.0 | 270.0 | 494.0 | 284.0 | 730.0 | 322.0 | 103.0 | 369.0 | 879.0 | 503.0 | 827.0 | 842.0 |
| 75.0 |
| 88.0 |
| 184.0 |
| 370.0 |
| 204.0 |
| 630.0 |
| 233.0 |
| 73.0 |
| 252.0 |
| 660.0 |
| 389.0 |
| 629.0 |
| 659.0 |
| Net Income From Discontinued Ops | - | - | (3.0) | - | - | - | 0.0 | - | - | - | - | - | - |
| Net Income | 75.0 | 88.0 | 181.0 | 370.0 | 204.0 | 630.0 | 233.0 | 73.0 | 252.0 | 660.0 | 389.0 | 629.0 | 659.0 |
| Net Income Attributable To Parent | 68.0 | 95.0 | 166.0 | 354.0 | 201.0 | 602.0 | 221.0 | 70.0 | 244.0 | 616.0 | 373.0 | 622.0 | 632.0 |
| Less: Minority Interest | 7.0 | (7.0) | 15.0 | 16.0 | 3.0 | 28.0 | 12.0 | 3.0 | 8.0 | 44.0 | 16.0 | 7.0 | 27.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 68.0 | 95.0 | 166.0 | 354.0 | 201.0 | 602.0 | 221.0 | 70.0 | 244.0 | 616.0 | 373.0 | 622.0 | 632.0 |
| - |
| 0.84 |
| 2.61 |
| 1.48 |
| - |
| 1.56 |
| 0.48 |
| 1.68 |
| - |
| 2.47 |
| 4.09 |
| 4.15 |
| Shares Basic | 193.8 | - | 197.1 | 134.5 | 134.1 | - | 140.5 | 141.6 | 143.5 | - | 149.2 | 150.6 | 150.1 |
| Shares Diluted | 195.7 | - | 198.5 | 135.6 | 135.4 | - | 142.1 | 143.2 | 145.4 | - | 151.2 | 152.2 | 152.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | 821.0 | 703.0 | 468.0 | 451.0 | 408.0 | 424.0 |
| Amortization of Intangibles | - | 47.0 | 37.0 | 61.0 | 41.0 | 48.0 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - |
| - |
| 26.0 |
| (19.0) |
| 157.0 |
| 106.0 |
| 160.0 |
| Other Non-Operating Income | 260.0 | 289.0 | 442.0 | 129.0 | (9.0) | 509.0 |
| Pre-Tax Income | 911.0 | 1,134.0 | 1,524.0 | 3,051.0 | 2,066.0 | 2,565.0 |
| - |
| (3.0) |
| 0.0 |
| 0.0 |
| - |
| - |
| Net Income | 714.0 | 843.0 | 1,188.0 | 2,337.0 | 1,678.0 | 2,167.0 |
| Net Income Attributable To Parent | 683.0 | 816.0 | 1,137.0 | 2,243.0 | 1,610.0 | 2,078.0 |
| Less: Minority Interest | 31.0 | 27.0 | 51.0 | 94.0 | 68.0 | 89.0 |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 683.0 | 816.0 | 1,137.0 | 2,243.0 | 1,610.0 | 2,044.0 |
| 193.8 |
| 165.0 |
| 140.5 |
| 148.8 |
| 148.7 |
| 141.0 |
| Shares Diluted | 195.7 | 166.5 | 142.2 | 150.8 | 153.1 | 152.4 |