| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 1,486.0 | 2,264.0 | 1,563.0 | 960.0 | 1,533.0 | - | - |
| Restricted Cash | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,486.0 | 2,264.0 | 1,563.0 | 960.0 | 1,533.0 | - | - |
| Receivables | |||||||
| Accounts Receivable | - | - | - | - | - | - | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | |
| Current Liabilities | |||||||
| Accounts Payable | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 2,237.0 | 2,171.0 | 1,754.0 | 1,114.0 | 977.0 | - | - |
| 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 | 2,237.0 | 2,171.0 | 1,754.0 | 1,114.0 | 977.0 | - | - |
| Net debt | 751.0 | (93.0) | 191.0 | 154.0 | (556.0) | - | - |
| (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 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 1,324.0 | 1,486.0 | 2,189.0 | 1,884.0 | 3,293.0 | 2,264.0 | 3,539.0 | 3,526.0 | 2,372.0 | 1,563.0 | 1,742.0 | 1,688.0 | 1,584.0 | 960.0 | - | - | - | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 1,324.0 | 1,486.0 | 2,189.0 | 1,884.0 | 3,293.0 | 2,264.0 | 3,539.0 | 3,526.0 | 2,372.0 | 1,563.0 | 1,742.0 | 1,688.0 | 1,584.0 | 960.0 | - | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 2,238.0 | 2,237.0 | 2,236.0 | 2,235.0 | 2,234.0 | 2,171.0 | 2,038.0 | 2,038.0 | 1,748.0 | 1,754.0 | 1,569.0 | 1,571.0 | 1,572.0 | 1,114.0 | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 2,238.0 | 2,237.0 | 2,236.0 | 2,235.0 | 2,234.0 | 2,171.0 | 2,038.0 | 2,038.0 | 1,748.0 | 1,754.0 | 1,569.0 | 1,571.0 | 1,572.0 | 1,114.0 | - | - | ||||
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - |
| - |
| Property,Plant & Equipment Net | - | - | - | 13.0 | 13.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | 4,878.0 | 3,565.0 | 3,071.0 | 2,455.0 | 2,350.0 | - | - |
| Goodwill | 2,180.0 | 2,179.0 | 1,749.0 | 1,749.0 | 1,756.0 | - | - |
| Intangible Assets | 551.0 | 562.0 | 200.0 | 3,429.0 | 2,234.0 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | 8.0 | 8.0 | - | - |
| Deferred Tax Assets | 82.0 | 299.0 | 388.0 | 600.0 | 0.0 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 98,430.0 | 84,931.0 | 70,202.0 | 54,628.0 | 48,730.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | 0.0 | 24.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 93,513.0 | 80,855.0 | 67,099.0 | 52,223.0 | 44,245.0 | - | - |
| Retained Earnings | 2,568.0 | 2,440.0 | 1,926.0 | 2,061.0 | 1,001.0 | - | - |
| Accumulated Other Comprehensive Income | (1,488.0) | (1,923.0) | (1,990.0) | (2,818.0) | 734.0 | - | - |
| Treasury Stock | 40.0 | 30.0 | 18.0 | 0.0 | - | - | - |
| Minority Interest | 113.0 | 125.0 | 0.0 | - | - | - | - |
| Total Stockholders Equity | 4,804.0 | 3,951.0 | 3,103.0 | 2,405.0 | 5,034.0 | 4,074.0 | 2,585.0 |
| Total Equity | 4,917.0 | 4,076.0 | 3,103.0 | 2,405.0 | 5,034.0 | 4,074.0 | 2,585.0 |
| Working Capital | - | - | - | - | - | - | - |
| Book Value | 4,804.0 | 3,951.0 | 3,103.0 | 2,405.0 | 5,034.0 | 4,074.0 | 2,585.0 |
| Tangible Book Value | 2,073.0 | 1,210.0 | 1,154.0 | (2,773.0) | 1,044.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 5,013.0 | 4,878.0 | 4,731.0 | 4,301.0 | 4,127.0 | 3,565.0 | 3,666.0 | 3,705.0 | 3,367.0 | 3,071.0 | 2,920.0 | 2,803.0 | 2,669.0 | 2,455.0 | - | - | - | - | - | - |
| Goodwill | 2,124.0 | 2,180.0 | 2,180.0 | 2,179.0 | 2,179.0 | 2,179.0 | 2,179.0 | 2,017.0 | 2,017.0 | 1,749.0 | 1,749.0 | 1,749.0 | 1,749.0 | 1,749.0 | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 4,005.0 | 3,851.0 | 3,677.0 | 3,429.0 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 97.0 | 82.0 | 112.0 | 258.0 | 268.0 | 299.0 | 181.0 | 327.0 | 345.0 | 388.0 | 576.0 | 546.0 | 544.0 | 600.0 | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 101,031.0 | 98,430.0 | 96,137.0 | 91,816.0 | 88,007.0 | 84,931.0 | 84,123.0 | 78,512.0 | 74,434.0 | 70,202.0 | 63,623.0 | 62,587.0 | 59,414.0 | 54,628.0 | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 96,282.0 | 93,513.0 | 91,197.0 | 87,259.0 | 83,522.0 | 80,855.0 | 79,648.0 | 74,724.0 | 70,751.0 | 67,099.0 | 61,251.0 | 60,069.0 | 56,929.0 | 52,223.0 | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,778.0 | 2,568.0 | 2,478.0 | 2,394.0 | 2,389.0 | 2,440.0 | 2,145.0 | 2,182.0 | 2,011.0 | 1,926.0 | 2,252.0 | 1,971.0 | 1,866.0 | 2,061.0 | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (1,843.0) | (1,488.0) | (1,376.0) | (1,670.0) | (1,734.0) | (1,923.0) | (1,231.0) | (1,953.0) | (1,883.0) | (1,990.0) | (3,040.0) | (2,610.0) | (2,548.0) | (2,818.0) | - | - | - | - | - | - |
| Treasury Stock | 69.0 | 40.0 | 33.0 | 33.0 | 33.0 | 30.0 | 24.0 | 24.0 | 24.0 | 18.0 | 18.0 | 16.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Minority Interest | 110.0 | 113.0 | 116.0 | 119.0 | 122.0 | 125.0 | 129.0 | 134.0 | 137.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,639.0 | 4,804.0 | 4,824.0 | 4,438.0 | 4,363.0 | 3,951.0 | 4,346.0 | 3,654.0 | 3,546.0 | 3,103.0 | 2,372.0 | 2,518.0 | 2,485.0 | 2,405.0 | 2,393.0 | 3,096.0 | 3,773.0 | 5,034.0 | 4,074.0 | 2,585.0 |
| Total Equity | 4,749.0 | 4,917.0 | 4,940.0 | 4,557.0 | 4,485.0 | 4,076.0 | 4,475.0 | 3,788.0 | 3,683.0 | 3,103.0 | 2,372.0 | 2,518.0 | 2,485.0 | 2,405.0 | 2,393.0 | 3,096.0 | 3,773.0 | 5,034.0 | 4,074.0 | 2,585.0 |
| - |
| - |
| - |
| - |
| Net debt | 914.0 | 751.0 | 47.0 | 351.0 | (1,059.0) | (93.0) | (1,501.0) | (1,488.0) | (624.0) | 191.0 | (173.0) | (117.0) | (12.0) | 154.0 | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 4,639.0 | 4,804.0 | 4,824.0 | 4,438.0 | 4,363.0 | 3,951.0 | 4,346.0 | 3,654.0 | 3,546.0 | 3,103.0 | 2,372.0 | 2,518.0 | 2,485.0 | 2,405.0 | 2,393.0 | 3,096.0 | 3,773.0 | 5,034.0 | 4,074.0 | 2,585.0 |
| Tangible Book Value | 2,515.0 | 2,624.0 | 2,644.0 | 2,259.0 | 2,184.0 | 1,772.0 | 2,167.0 | 1,637.0 | 1,529.0 | 1,354.0 | (3,382.0) | (3,082.0) | (2,941.0) | (2,773.0) | - | - | - | - | - | - |