| (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 | Q4 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 9,841.0 | 11,468.0 | 9,979.0 | 9,478.0 | 7,747.0 | 12,762.0 | 14,037.0 | - | - | 8,736.0 | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 9,841.0 | 11,468.0 | 9,979.0 | 9,478.0 | 7,747.0 | 12,762.0 | 14,037.0 | - | - | 8,736.0 | - | - | - | - |
| 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 | 12,749.0 | 12,768.0 | 12,766.0 | 12,762.0 | 12,349.0 | 12,314.0 | 12,370.0 | - | - | 7,918.0 | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | - | 2.0 | - | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 12,749.0 | 12,768.0 | 12,766.0 | 12,762.0 | 12,349.0 | 12,314.0 | 12,370.0 | - | - | 7,918.0 | - | - | - | - |
| Net debt | ||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 11,468.0 | 12,762.0 | 8,736.0 | - | - |
| Restricted Cash | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 11,468.0 | 12,762.0 | 8,736.0 | - | - |
| Receivables | |||||
| Accounts Receivable | - | - | - | - | - |
| Current Assets | |||||
| Inventory | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 2,948.0 | 2,656.0 | 2,551.0 | - | - |
| Accumulated Depreciation | 1,692.0 | 1,553.0 | 1,439.0 | - | - |
| Property,Plant & Equipment Net | 1,256.0 | ||||
| Current Liabilities | |||||
| Accounts Payable | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - |
| Deferred Revenue Current | - | - | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 12,768.0 | 12,314.0 | 7,918.0 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | 2.0 | 2.0 | 2.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - |
| Retained Earnings | - | - | |||
| Supplementary Data | |||||
| Total Debt | 12,768.0 | 12,314.0 | 7,918.0 | - | - |
| Net debt | 1,300.0 | (448.0) | (818.0) | - | - |
| Working Capital | - | - | |||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,766.0 | 1,692.0 | 1,768.0 | 1,702.0 | 1,630.0 | 1,553.0 | 1,635.0 | - | - | 1,439.0 | - | - | - | - |
| Property,Plant & Equipment Net | 1,279.0 | 1,256.0 | 1,227.0 | 1,159.0 | 1,120.0 | 1,103.0 | 1,080.0 | - | - | 1,112.0 | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 35,296.0 | 35,283.0 | 35,356.0 | 28,328.0 | 28,298.0 | 25,949.0 | 15,665.0 | - | - | 15,524.0 | - | - | - | - |
| Intangible Assets | 27,691.0 | 27,968.0 | 28,162.0 | 21,677.0 | 21,850.0 | 20,743.0 | 18,134.0 | - | - | 18,258.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 1,849.0 | 1,874.0 | 1,909.0 | 1,553.0 | 1,520.0 | 1,519.0 | 1,434.0 | - | - | 1,421.0 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 170,237.0 | 169,998.0 | 162,682.0 | 146,470.0 | 141,942.0 | 138,615.0 | 132,816.0 | - | - | 123,211.0 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 | 106,921.0 | 108,456.0 | 100,827.0 | 94,868.0 | 91,752.0 | 89,260.0 | 89,192.0 | - | - | 81,971.0 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (678.0) | (545.0) | (558.0) | (515.0) | (951.0) | (1,178.0) | (632.0) | - | - | (840.0) | - | - | - | - |
| Treasury Stock | 964.0 | 1,216.0 | 1,155.0 | 1,285.0 | 1,042.0 | 386.0 | 12,829.0 | - | - | 11,991.0 | - | - | - | - |
| Minority Interest | 217.0 | 227.0 | 216.0 | 165.0 | 170.0 | 169.0 | 172.0 | - | - | 153.0 | - | - | - | - |
| Total Stockholders Equity | 56,688.0 | 55,888.0 | 55,519.0 | 49,141.0 | 48,036.0 | 47,495.0 | 41,178.0 | 40,271.0 | 39,895.0 | 39,347.0 | 38,780.0 | 38,350.0 | 37,876.0 | 37,806.0 |
| Total Equity | 56,905.0 | 56,115.0 | 55,735.0 | 49,306.0 | 48,206.0 | 47,664.0 | 41,350.0 | 40,271.0 | 39,895.0 | 39,500.0 | 38,780.0 | 38,350.0 | 37,876.0 | 37,806.0 |
| 2,908.0 |
| 1,300.0 |
| 2,787.0 |
| 3,284.0 |
| 4,602.0 |
| (448.0) |
| (1,667.0) |
| - |
| - |
| (818.0) |
| - |
| - |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 56,688.0 | 55,888.0 | 55,519.0 | 49,141.0 | 48,036.0 | 47,495.0 | 41,178.0 | 40,271.0 | 39,895.0 | 39,347.0 | 38,780.0 | 38,350.0 | 37,876.0 | 37,806.0 |
| Tangible Book Value | (6,299.0) | (7,363.0) | (7,999.0) | (864.0) | (2,112.0) | 803.0 | 7,379.0 | - | - | 5,565.0 | - | - | - | - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - |
| 1,103.0 |
| 1,112.0 |
| - |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | 35,283.0 | 25,949.0 | 15,524.0 | 15,341.0 | - |
| Intangible Assets | 27,968.0 | 20,743.0 | 18,258.0 | - | - |
| Operating Lease Right Of Use Assets | 1,874.0 | 1,519.0 | 1,421.0 | - | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 169,998.0 | 138,615.0 | 123,211.0 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 108,456.0 | 89,260.0 | 81,971.0 | - | - |
| - |
| - |
| - |
| Accumulated Other Comprehensive Income | (545.0) | (1,178.0) | (840.0) | - | - |
| Treasury Stock | 1,216.0 | 386.0 | 11,991.0 | - | - |
| Minority Interest | 227.0 | 169.0 | 153.0 | - | - |
| Total Stockholders Equity | 55,888.0 | 47,495.0 | 39,347.0 | 37,876.0 | 37,806.0 |
| Total Equity | 56,115.0 | 47,664.0 | 39,500.0 | 37,876.0 | 37,806.0 |
| - |
| - |
| - |
| Book Value | 55,888.0 | 47,495.0 | 39,347.0 | 37,876.0 | 37,806.0 |
| Tangible Book Value | (7,363.0) | 803.0 | 5,565.0 | 22,535.0 | - |