| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 1,187.0 | 1,765.0 | 1,694.0 | 1,364.0 | 908.0 | 1,559.0 | 1,444.0 | 1,172.0 | 1,569.0 | 1,612.0 | 851.0 | 1,168.0 | 869.0 | 627.0 | 902.0 | 70.0 | 750.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 74.0 | 31.0 | 11.0 | 15.0 | (5.0) | 85.0 | (25.0) | 50.0 | 26.0 | (76.0) | 74.0 | 33.0 | (8.0) | (96.0) | 51.0 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 1.83 | - | 0.86 | 0.26 | (0.20) | - | (0.08) | 1.60 | 0.90 | - | 2.47 | 1.04 | (1.56) | - | 1.50 | 3.60 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 6,010.0 | 5,731.0 | 5,744.0 | 4,500.0 | 2,349.0 | 3,974.0 |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | - | - | - | - | - | - |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 165.0 | 164.0 | 132.0 | 97.0 | 29.0 | 29.0 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 131.0 | 52.0 | 136.0 | 23.0 | 158.0 | 320.0 |
| Net Income From Continuing Ops | 672.0 | 323.0 | 778.0 | (35.0) | 793.0 | 1,232.0 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 3.89 | 1.89 | 4.98 | (0.47) | 5.52 | 11.81 |
| EPS Diluted | 3.72 | 1.88 | 4.88 | (0.47) | 5.52 | 11.81 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 173.0 | 174.0 | 180.0 | 158.0 | 153.0 | 152.0 | 147.0 | 147.0 | 123.0 | 110.0 | 108.0 | 104.0 | 90.0 | 86.0 | 82.0 | 80.0 | 76.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 33.0 | 35.0 | 38.0 | 42.0 | 41.0 | 54.0 | 45.0 | 46.0 | 58.0 | 39.0 | 38.0 | 33.0 | 36.0 | 25.0 | 28.0 | 31.0 | 18.0 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Interest Expense | 41.0 | 41.0 | 42.0 | 41.0 | 40.0 | 38.0 | 36.0 | 28.0 | 30.0 | 26.0 | 24.0 | 25.0 | 22.0 | 6.0 | 6.0 | 9.0 | 8.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 97.0 |
| 106.0 |
| Net Income From Continuing Ops | 323.0 | 161.0 | 131.0 | 57.0 | (26.0) | 412.0 | (30.0) | 254.0 | 142.0 | (375.0) | 380.0 | 163.0 | (203.0) | (272.0) | 238.0 | 482.0 | 345.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 249.0 | 130.0 | 120.0 | 42.0 | (21.0) | 327.0 | (5.0) | 204.0 | 116.0 | (299.0) | 306.0 | 130.0 | (195.0) | (176.0) | 187.0 | 385.0 | 239.0 |
| Net Income Attributable To Parent | 248.0 | 128.0 | 118.0 | 40.0 | (21.0) | 327.0 | (6.0) | 203.0 | 115.0 | (299.0) | 306.0 | 130.0 | (195.0) | (176.0) | 187.0 | 385.0 | 239.0 |
| Less: Minority Interest | 1.0 | 2.0 | 2.0 | 2.0 | 0.0 | 0.0 | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Less: Preferred Dividends | 4.0 | 4.0 | 4.0 | 5.0 | 4.0 | 4.0 | 4.0 | 5.0 | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Net Income To Common Shareholders | 244.0 | 124.0 | 114.0 | 35.0 | (25.0) | 323.0 | (10.0) | 198.0 | 111.0 | (299.0) | 306.0 | 130.0 | (195.0) | (176.0) | 187.0 | 385.0 | 239.0 |
| 2.28 |
| EPS Diluted | 1.78 | - | 0.85 | 0.26 | (0.20) | - | (0.08) | 1.55 | 0.88 | - | 2.45 | 1.04 | (1.56) | - | 1.50 | 3.60 | 2.28 |
| Shares Basic | 133.0 | - | 133.0 | 133.0 | 126.0 | - | 124.0 | 124.0 | 124.0 | - | 124.0 | 125.0 | 125.0 | - | 125.0 | 107.0 | 105.0 |
| Shares Diluted | 139.0 | - | 139.0 | 134.0 | 126.0 | - | 124.0 | 131.0 | 130.0 | - | 125.0 | 125.0 | 125.0 | - | 125.0 | 107.0 | 105.0 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | 685.0 | 665.0 | 569.0 | 412.0 | 324.0 | 271.0 |
| Amortization of Intangibles | - | 87.0 | 69.0 | 26.0 | 25.0 | 28.0 |
| Other Operating Expenses | 148.0 | 156.0 | 203.0 | 146.0 | 102.0 | 105.0 |
| Total Operating Expenses | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | (35.0) | 793.0 | 1,552.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 541.0 | 271.0 | 642.0 | (58.0) | 635.0 | 1,240.0 |
| Net Income Attributable To Parent | 534.0 | 265.0 | 639.0 | (58.0) | 635.0 | 1,240.0 |
| Less: Minority Interest | 7.0 | 6.0 | 3.0 | 0.0 | 0.0 | - |
| Less: Preferred Dividends | 17.0 | 17.0 | 17.0 | 0.0 | 0.0 | 0.0 |
| Net Income To Common Shareholders | 517.0 | 248.0 | 622.0 | (58.0) | 635.0 | 865.0 |
| 133.0 |
| 131.0 |
| 125.0 |
| 124.0 |
| 115.0 |
| 105.0 |
| Shares Diluted | 139.0 | 132.0 | 131.0 | 124.0 | 115.0 | 105.0 |