| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 9,339.0 | 10,956.0 | 9,969.0 | 9,111.0 | 8,032.0 | 10,558.0 | 8,913.0 | 8,204.0 | 7,260.0 | 10,045.0 | 8,253.0 | 8,119.0 | 6,822.0 |
| Cost of Revenue | 7,558.0 | 8,634.0 | 8,071.0 | 7,266.0 | 6,562.0 | 8,435.0 | 7,804.0 | 6,502.0 | 6,109.0 | 8,344.0 | 7,201.0 | 6,973.0 | 5,903.0 |
| Gross Profit | 1,781.0 | 2,322.0 | 1,898.0 | 1,845.0 | 1,470.0 | 2,123.0 | 1,109.0 | 1,702.0 | 1,151.0 | 1,701.0 | 1,052.0 | 1,146.0 | 919.0 |
| Operating Expenses | |||||||||||||
| Research & Development | 304.0 | 366.0 | 310.0 | 282.0 | 239.0 | 265.0 | 243.0 | 237.0 | 237.0 | 255.0 | 223.0 | 216.0 | 202.0 |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | 179.0 | 601.0 | 366.0 | 378.0 | 43.0 | 592.0 | (359.0) | 527.0 | (289.0) | 194.0 | (307.0) | (341.0) | (469.0) |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 354.0 | (2,565.0) | 293.0 | 153.0 | 68.0 | 630.0 | (23.0) | 322.0 | 10.0 | 122.0 | 169.0 | 122.0 | (69.0) |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | 17.65 | - | 1.66 | 1.89 | 0.92 | - | (0.35) | 4.72 | (0.47) | - | (0.62) | (0.55) | - |
| EPS Diluted | 17.44 | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | 345.0 | 770.0 | 518.0 | 523.0 | 192.0 | 772.0 | (23.0) | 718.0 | (101.0) | 388.0 | (123.0) | (171.0) | (293.0) |
| EBIT | 179.0 | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 39,375.0 | 38,068.0 | 34,935.0 | 33,239.0 | 29,654.0 |
| Cost of Revenue | 31,529.0 | 30,533.0 | 28,850.0 | 28,421.0 | 26,196.0 |
| Gross Profit | 7,846.0 | 7,535.0 | 6,085.0 | 4,818.0 | 3,458.0 |
| Operating Expenses | |||||
| Research & Development | 1,262.0 | 1,197.0 | 982.0 | 896.0 | 979.0 |
| Selling General & Administrative | 5,059.0 | 4,949.0 | 4,632.0 | 4,845.0 | 5,360.0 |
| Selling & Marketing | |||||
| Operating Income | |||||
| Operating Income | 1,524.0 | 1,388.0 | 471.0 | (923.0) | (2,881.0) |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | - | - | - | - |
| Income From Equity Investments | 274.0 | 269.0 | |||
| Tax & Net | |||||
| Income Tax Expense | (1,765.0) | (2,051.0) | 939.0 | 344.0 | 248.0 |
| Net Income From Continuing Ops | 9,365.0 | 4,879.0 | 1,559.0 | (474.0) | (2,722.0) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 34.85 | 17.92 | 5.65 | (1.60) | (10.00) |
| EPS Diluted | 34.47 | 17.69 | 5.58 | (1.60) | (10.00) |
| Shares Basic | 269.0 | 272.0 | |||
| Supplementary Data | |||||
| EBITDA | 2,156.0 | 2,003.0 | 1,366.0 | (199.0) | (2,102.0) |
| EBIT | 1,524.0 | 1,388.0 | 471.0 | (923.0) | (2,881.0) |
| 1,298.0 |
| 1,355.0 |
| 1,221.0 |
| 1,185.0 |
| 1,188.0 |
| 1,266.0 |
| 1,226.0 |
| 938.0 |
| 1,202.0 |
| 1,252.0 |
| 1,135.0 |
| 1,272.0 |
| 1,186.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 166.0 | 169.0 | 152.0 | 145.0 | 149.0 | 180.0 | 336.0 | 191.0 | 188.0 | 194.0 | 184.0 | 170.0 | 176.0 |
| Amortization of Intangibles | 176.0 | 61.0 | 61.0 | 60.0 | 56.0 | 88.0 | 63.0 | 63.0 | 63.0 | 59.0 | 58.0 | 68.0 | 55.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | 65.0 | 64.0 | 78.0 | 67.0 | 60.0 | 9.0 | (1.0) | 1.0 | 44.0 | 3.0 | (4.0) | 7.0 | (70.0) |
| Other Non-Operating Income | 4,762.0 | 340.0 | 221.0 | 115.0 | 119.0 | 347.0 | 71.0 | 881.0 | 73.0 | 16.0 | 179.0 | 193.0 | (64.0) |
| Pre-Tax Income | 5,103.0 | 1,105.0 | 746.0 | 645.0 | 332.0 | 1,114.0 | (122.0) | 1,602.0 | (96.0) | 328.0 | (16.0) | (27.0) | (415.0) |
| 4,750.0 |
| 3,670.0 |
| 453.0 |
| 492.0 |
| 264.0 |
| 484.0 |
| (99.0) |
| 1,280.0 |
| (106.0) |
| 206.0 |
| (185.0) |
| (149.0) |
| (346.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 4,750.0 | 3,670.0 | 453.0 | 492.0 | 264.0 | 484.0 | (99.0) | 1,280.0 | (106.0) | 206.0 | (185.0) | (149.0) | (346.0) |
| Net Income Attributable To Parent | 4,745.0 | 3,664.0 | 452.0 | 514.0 | 254.0 | 484.0 | (96.0) | 1,294.0 | (130.0) | 197.0 | (170.0) | (150.0) | (315.0) |
| Less: Minority Interest | 4.0 | 6.0 | 1.0 | (22.0) | 11.0 | 0.0 | (3.0) | (14.0) | 24.0 | 9.0 | (15.0) | 2.0 | (32.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 4,745.0 | 3,664.0 | 452.0 | 514.0 | 254.0 | 484.0 | (96.0) | 1,294.0 | (130.0) | 197.0 | (170.0) | (150.0) | (315.0) |
| - |
| 1.64 |
| 1.86 |
| 0.91 |
| - |
| (0.35) |
| 4.65 |
| (0.47) |
| - |
| (0.62) |
| (0.55) |
| - |
| Shares Basic | 269.0 | - | 272.0 | 272.0 | 275.0 | - | 275.0 | 274.0 | 274.0 | - | 274.0 | 274.0 | - |
| Shares Diluted | 272.0 | - | 275.0 | 276.0 | 279.0 | - | 275.0 | 278.0 | 274.0 | - | 274.0 | 274.0 | - |
| 601.0 |
| 366.0 |
| 378.0 |
| 43.0 |
| 592.0 |
| (359.0) |
| 527.0 |
| (289.0) |
| 194.0 |
| (307.0) |
| (341.0) |
| (469.0) |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 632.0 | 615.0 | 895.0 | 724.0 | 779.0 |
| Amortization of Intangibles | 358.0 | 238.0 | 277.0 | 240.0 | 1,018.0 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - |
| 53.0 |
| (64.0) |
| 60.0 |
| Other Non-Operating Income | 5,438.0 | 795.0 | 1,372.0 | 324.0 | 370.0 |
| Pre-Tax Income | 7,599.0 | 2,828.0 | 2,498.0 | (130.0) | (2,474.0) |
| - |
| - |
| - |
| - |
| Net Income | 9,365.0 | 4,879.0 | 1,559.0 | (474.0) | (2,722.0) |
| Net Income Attributable To Parent | 9,375.0 | 4,884.0 | 1,552.0 | (438.0) | (2,736.0) |
| Less: Minority Interest | (11.0) | (4.0) | 7.0 | (36.0) | 14.0 |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 9,375.0 | 4,884.0 | 1,552.0 | (438.0) | (2,736.0) |
| 275.0 |
| 274.0 |
| 274.0 |
| Shares Diluted | 272.0 | 276.0 | 278.0 | 274.0 | 274.0 |