| (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 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - |
| 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 | 7,634.0 | 7,351.0 | 8,187.0 | 8,694.0 | 9,142.0 | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | |||
| Common Equity | ||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | 9,199.0 | 9,284.0 | 9,437.0 | 9,610.0 | 9,658.0 | |||
| Supplementary Data | ||||||||
| Total Debt | 7,634.0 | 7,351.0 | 8,187.0 | 8,694.0 | 9,142.0 | - | - | - |
| Net debt | - | - | - | - | - | - | ||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Assets | 12,825.0 | 13,729.0 | 13,909.0 | 14,593.0 | 14,915.0 | 14,219.0 | 15,149.0 | 15,101.0 | 15,152.0 | 15,469.0 | 15,384.0 | 15,488.0 | 16,058.0 | 16,124.0 | 16,716.0 | - | |||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | 7,271.0 | 7,634.0 | 7,356.0 | 8,041.0 | 7,989.0 | 7,351.0 | 8,060.0 | 7,956.0 | 7,934.0 | 8,187.0 | 8,016.0 | 8,158.0 | 8,678.0 | 8,694.0 | 9,137.0 | - | - | 9,142.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Liabilities | 7,551.0 | 7,880.0 | 7,750.0 | 8,452.0 | 8,369.0 | 7,597.0 | 8,478.0 | 8,394.0 | 8,340.0 | 8,620.0 | 8,414.0 | 8,573.0 | 9,075.0 | 9,112.0 | 9,556.0 | - | |||||||
| 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 | 0.0 | - | - | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 9,199.0 | 9,199.0 | 9,284.0 | 9,284.0 | 9,284.0 | 9,284.0 | 9,437.0 | 9,437.0 | 9,437.0 | 9,437.0 | 9,578.0 | 9,578.0 | 9,578.0 | 9,610.0 | 9,625.0 | - | |||||||
| Retained Earnings | (3,925.0) | (3,350.0) | (3,125.0) | (3,143.0) | (2,738.0) | (2,662.0) | (2,766.0) | (2,730.0) | (2,625.0) | (2,588.0) | (2,608.0) | (2,663.0) | (2,595.0) | (2,598.0) | (2,465.0) | - | - | ||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Stockholders Equity | 5,274.0 | 5,849.0 | 6,159.0 | 6,141.0 | 6,546.0 | 6,622.0 | 6,671.0 | 6,707.0 | 6,812.0 | 6,849.0 | 6,970.0 | 6,915.0 | 6,983.0 | 7,012.0 | 7,160.0 | 7,487.0 | |||||||
| Total Equity | 5,274.0 | 5,849.0 | 6,159.0 | 6,141.0 | 6,546.0 | 6,622.0 | 6,671.0 | 6,707.0 | 6,812.0 | 6,849.0 | 6,970.0 | 6,915.0 | 6,983.0 | 7,012.0 | 7,160.0 | 7,487.0 | 7,767.0 | 7,730.0 | |||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | 7,271.0 | 7,634.0 | 7,356.0 | 8,041.0 | 7,989.0 | 7,351.0 | 8,060.0 | 7,956.0 | 7,934.0 | 8,187.0 | 8,016.0 | 8,158.0 | 8,678.0 | 8,694.0 | 9,137.0 | - | - | 9,142.0 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Book Value | 5,274.0 | 5,849.0 | 6,159.0 | 6,141.0 | 6,546.0 | 6,622.0 | 6,671.0 | 6,707.0 | 6,812.0 | 6,849.0 | 6,970.0 | 6,915.0 | 6,983.0 | 7,012.0 | 7,160.0 | 7,487.0 | 7,767.0 | 7,730.0 | |||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 13,729.0 | 14,219.0 | 15,469.0 | 16,124.0 | 17,228.0 | - | - | - |
| - |
| - |
| 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 | 7,880.0 | 7,597.0 | 8,620.0 | 9,112.0 | 9,498.0 | - | - | - |
| - |
| - |
| - |
| Retained Earnings | (3,350.0) | (2,662.0) | (2,588.0) | (2,598.0) | (1,928.0) | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5,849.0 | 6,622.0 | 6,849.0 | 7,012.0 | 7,730.0 | 3,096.0 | 3,866.0 | 4,166.0 |
| Total Equity | 5,849.0 | 6,622.0 | 6,849.0 | 7,012.0 | 7,730.0 | 3,096.0 | 3,866.0 | 4,166.0 |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - |
| Book Value | 5,849.0 | 6,622.0 | 6,849.0 | 7,012.0 | 7,730.0 | 3,096.0 | 3,866.0 | 4,166.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,228.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,498.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,658.0 |
| - |
| - |
| - |
| - |
| - |
| (1,928.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,767.0 |
| 7,730.0 |
| 7,736.0 |
| 7,653.0 |
| 3,096.0 |
| 3,866.0 |
| 4,166.0 |
| 7,736.0 |
| 7,653.0 |
| 3,096.0 |
| 3,866.0 |
| 4,166.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,736.0 |
| 7,653.0 |
| 3,096.0 |
| 3,866.0 |
| 4,166.0 |
| - |
| - |
| - |
| - |
| - |