| (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 | Q3 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 3,964.0 | 6,749.0 | 5,416.0 | 2,744.0 | 3,572.0 | 6,562.0 | 2,599.0 | 3,710.0 | 5,836.0 | 3,276.0 | 5,505.0 | 5,757.0 | 4,262.0 | 4,129.0 | 6,538.0 | 6,790.0 | 7,240.0 | 5,521.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 158.0 | 173.0 | (179.0) | 60.0 | (205.0) | 703.0 | (407.0) | 115.0 | 189.0 | (432.0) | 392.0 | 160.0 | (216.0) | (139.0) | 640.0 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.11) | - | 0.27 | (1.20) | (1.19) | - | (2.02) | 0.60 | 1.41 | - | 3.29 | 1.18 | (0.70) | - | 3.73 | 4.02 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 18,873.0 | 18,481.0 | 18,707.0 | 18,800.0 | 24,697.0 | 23,257.0 | 15,062.0 |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | 1,944.0 | 2,002.0 | 2,016.0 | 2,282.0 | 2,323.0 | ||
| Operating Income | |||||||
| Operating Income | - | - | - | - | - | - | - |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 535.0 | 552.0 | 554.0 | 580.0 | 534.0 | 389.0 | 490.0 |
| Tax & Net | |||||||
| Income Tax Expense | 212.0 | (151.0) | 600.0 | (96.0) | 2,012.0 | 2,082.0 | (15.0) |
| Net Income From Continuing Ops | 206.0 | (390.0) | 2,203.0 | 1,036.0 | 8,479.0 | 9,172.0 | |
| Per Share | |||||||
| EPS Basic | 0.52 | (0.68) | 3.73 | 1.72 | 12.63 | - | - |
| EPS Diluted | 0.52 | (0.68) | 3.72 | 1.71 | 12.60 | - | - |
| Supplementary Data | |||||||
| EBITDA | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 468.0 | 460.0 | 481.0 | 535.0 | 526.0 | 437.0 | 475.0 | 532.0 | 572.0 | 485.0 | 611.0 | 604.0 | 582.0 | 582.0 | 578.0 | 577.0 | 586.0 | 521.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | 131.0 | 132.0 | 135.0 | 137.0 | 148.0 | 145.0 | 133.0 | 138.0 | 138.0 | 139.0 | 135.0 | 134.0 | 172.0 | 177.0 | 149.0 | 127.0 | 81.0 | 83.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 97.0 | 971.0 | (42.0) | (608.0) | (862.0) | 2,925.0 | (1,594.0) | 456.0 | 1,016.0 | (1,763.0) | 2,461.0 | 911.0 | (669.0) | (307.0) | 3,172.0 | 3,326.0 | 4,300.0 | 1,953.0 |
| 652.0 |
| 859.0 |
| 381.0 |
| Net Income From Continuing Ops | (61.0) | 798.0 | 137.0 | (668.0) | (657.0) | 2,222.0 | (1,187.0) | 341.0 | 827.0 | (1,331.0) | 2,069.0 | 751.0 | (453.0) | (168.0) | 2,532.0 | 2,674.0 | 3,441.0 | 1,572.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (61.0) | 798.0 | 137.0 | (668.0) | (657.0) | 2,222.0 | (1,187.0) | 341.0 | 827.0 | (1,331.0) | 2,069.0 | 751.0 | (453.0) | (168.0) | 2,532.0 | 2,674.0 | 3,441.0 | 1,572.0 |
| Net Income Attributable To Parent | (53.0) | 814.0 | 144.0 | (660.0) | (664.0) | 2,171.0 | (1,184.0) | 365.0 | 878.0 | (1,309.0) | 2,101.0 | 771.0 | (459.0) | (207.0) | 2,406.0 | 2,594.0 | 3,366.0 | 1,420.0 |
| Less: Minority Interest | (8.0) | (16.0) | (7.0) | (8.0) | 7.0 | 51.0 | (3.0) | (24.0) | (51.0) | (22.0) | (32.0) | (20.0) | 6.0 | 39.0 | 126.0 | 80.0 | 75.0 | 152.0 |
| Less: Preferred Dividends | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (53.0) | 814.0 | 144.0 | (660.0) | (664.0) | 2,171.0 | (1,184.0) | 365.0 | 878.0 | (1,309.0) | 2,101.0 | 771.0 | (459.0) | (207.0) | 2,406.0 | 2,594.0 | 3,366.0 | 1,420.0 |
| 5.22 |
| - |
| EPS Diluted | (0.11) | - | 0.27 | (1.20) | (1.19) | - | (2.02) | 0.59 | 1.41 | - | 3.28 | 1.18 | (0.70) | - | 3.72 | 4.02 | 5.22 | - |
| Shares Basic | 473.5 | - | 539.1 | 550.3 | 558.0 | - | 587.1 | 611.6 | 624.0 | - | 639.0 | 650.7 | 650.8 | - | 645.7 | 645.0 | 645.0 | - |
| Shares Diluted | 473.5 | - | 540.6 | 550.3 | 558.0 | - | 587.1 | 612.6 | 624.9 | - | 641.0 | 652.2 | 650.8 | - | 646.4 | 645.0 | 645.0 | - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2,104.0 |
| 2,027.0 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | 4.0 | 7.0 | 6.0 |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | 773.0 | (2,229.0) | 132.0 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - |
| Pre-Tax Income | 418.0 | (541.0) | 2,803.0 | 940.0 | 10,491.0 | 11,254.0 | 851.0 |
| 866.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 206.0 | (390.0) | 2,203.0 | 1,036.0 | 8,479.0 | 9,172.0 | 866.0 |
| Net Income Attributable To Parent | 245.0 | (366.0) | 2,230.0 | 1,104.0 | 8,159.0 | 8,243.0 | 642.0 |
| Less: Minority Interest | (39.0) | (24.0) | (27.0) | (68.0) | 320.0 | 929.0 | 224.0 |
| Less: Preferred Dividends | - | 0.0 | 0.0 | 0.0 | - | - | - |
| Net Income To Common Shareholders | 245.0 | (366.0) | 2,230.0 | 1,104.0 | 8,159.0 | 8,243.0 | 642.0 |
| Shares Basic | 473.5 | 539.3 | 598.0 | 643.3 | 646.1 | - | - |
| Shares Diluted | 473.5 | 539.3 | 599.2 | 645.2 | 647.4 | - | - |