| (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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 3,529.1 | 4,576.7 | 3,681.6 | 3,671.3 | 3,695.9 | 4,752.0 | 3,011.6 | 4,310.8 | 4,053.3 | 2,690.8 | 4,598.7 | 3,557.3 | 2,819.0 | 3,150.8 | 4,625.3 | 6,664.5 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 15,458.7 | 15,625.5 | 16,127.7 | 13,665.8 | 17,536.1 | 14,427.8 | 14,741.7 | 16,222.1 | 14,237.2 | 14,093.2 | 12,394.1 | 11,964.4 | 10,477.6 | 9,289.5 | 9,215.1 | 8,670.7 | 9,198.2 | 8,849.1 | ||
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 263.4 | 160.5 | 291.7 | 68.7 | 1,189.5 | 283.9 | 265.0 | 249.2 | 230.7 | (72.3) | 229.9 | 177.6 | 318.5 | 187.9 | 134.6 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 7.19 | 5.32 | 6.77 | 2.58 | 18.94 | 5.87 | 5.08 | 5.00 | 5.41 | 8.00 | 4.55 | 4.11 | 3.70 | 2.99 | 2.60 | 1.92 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 3,095.5 |
| 4,256.2 |
| 3,423.7 |
| 3,539.4 |
| 3,208.5 |
| 3,765.1 |
| 3,310.7 |
| 3,114.6 |
| 4,551.3 |
| 4,047.2 |
| 4,458.4 |
| 3,972.6 |
| 3,743.9 |
| 3,770.6 |
| 4,348.1 |
| 3,234.9 |
| 2,883.6 |
| 3,237.7 |
| 4,627.8 |
| 3,178.3 |
| 3,049.4 |
| 3,513.8 |
| 2,818.0 |
| 3,025.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 68.9 | 110.4 | 14.5 | 69.6 | (34.0) | 209.9 | (100.4) | 87.1 | 95.1 | (268.0) | 354.8 | 59.9 | (78.0) | (11.2) | 328.8 | 836.7 | 35.2 | 61.5 | 63.8 | 61.0 | 97.6 | 100.1 | 39.2 | 82.5 | 43.2 | 56.0 | 61.1 | 58.2 | 73.9 | 11.2 | 109.1 | 55.9 | 54.5 | (528.1) | 344.6 | 50.8 | 60.4 | 43.1 | 43.3 | 72.9 |
| Net Income From Continuing Ops | 412.9 | 525.2 | 233.9 | 433.5 | 62.9 | 902.5 | (193.4) | 356.8 | 532.0 | (839.2) | 1,250.1 | 393.7 | (134.5) | 8.8 | 1,311.6 | 3,133.9 | 343.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 412.9 | 525.2 | 233.9 | 433.5 | 62.9 | 902.5 | (193.4) | 356.8 | 532.0 | (839.2) | 1,250.1 | 393.7 | (134.5) | 8.8 | 1,311.6 | 3,133.9 | 343.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 424.6 | 517.0 | 213.8 | 406.2 | 48.1 | 905.4 | (220.0) | 353.1 | 532.5 | (871.7) | 1,246.2 | 388.8 | (140.1) | (16.2) | 1,315.7 | 3,118.7 | ||||||||||||||||||||||||
| Less: Minority Interest | (11.7) | 8.2 | 20.1 | 27.3 | 14.8 | (2.9) | 26.6 | 3.7 | (0.5) | 32.5 | 3.9 | 4.9 | 5.6 | 25.0 | (4.1) | 15.2 | 4.5 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 424.6 | 517.0 | 213.8 | 406.2 | 48.1 | 905.4 | (220.0) | 353.1 | 532.5 | (871.7) | 1,246.2 | 388.8 | (140.1) | (16.2) | 1,315.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.96 | - | 0.96 | 1.81 | 0.21 | - | (0.95) | 1.51 | 2.26 | - | 5.17 | 1.60 | (0.58) | - | 5.31 | 12.35 | 1.31 | - | 1.34 | 1.34 | 1.89 | - | 0.86 | 1.45 | 1.05 | - | 0.99 | 1.38 | 1.54 | - | 1.60 | 1.59 | 1.37 | - | 2.80 | 1.07 | 1.21 | - | 1.07 | 1.11 |
| EPS Diluted | 1.93 | - | 0.95 | 1.79 | 0.21 | - | (0.95) | 1.49 | 2.22 | - | 5.10 | 1.58 | (0.58) | - | 5.22 | 12.17 | 1.28 | - | ||||||||||||||||||||||
| Shares Basic | 217.2 | - | 222.4 | 224.1 | 225.7 | - | 230.7 | 233.8 | 236.0 | - | 241.1 | 242.7 | 243.4 | - | 248.0 | 252.6 | 259.4 | - | ||||||||||||||||||||||
| Shares Diluted | 220.3 | - | 225.2 | 226.5 | 228.8 | - | 230.7 | 236.6 | 239.4 | - | 244.3 | 245.5 | 243.4 | - | 251.9 | 256.3 | 263.8 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 9,935.9 |
| 10,906.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | 202.9 | 230.0 | 208.0 | 186.6 | 166.8 | 151.0 | 139.8 | 133.5 | 143.7 | 122.7 | 109.5 | 87.0 | 78.5 | - | - | - | - |
| Amortization of Intangibles | - | 72.9 | 66.1 | 68.6 | 70.7 | 75.3 | 73.5 | 62.8 | 53.9 | 45.4 | 44.5 | 42.5 | 49.9 | 48.0 | 22.7 | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 198.3 |
| 104.9 |
| 100.1 |
| (4.5) |
| 208.1 |
| Net Income From Continuing Ops | 1,605.5 | 1,255.5 | 1,597.9 | 670.1 | 4,797.5 | 1,627.0 | 1,428.5 | 1,444.1 | 1,553.7 | 2,324.5 | 1,361.8 | 1,253.2 | 1,176.4 | 936.1 | 825.4 | 674.5 | 680.8 | 645.7 | 465.8 | 864.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.2 |
| Net Income | 1,605.5 | 1,255.5 | 1,597.9 | 670.1 | 4,797.5 | 1,627.0 | 1,428.5 | 1,444.1 | 1,553.7 | 2,324.5 | 1,361.8 | 1,253.2 | 1,176.4 | 936.1 | 825.4 | 674.5 | 680.8 | 645.7 | 465.8 | 884.5 |
| Net Income Attributable To Parent | 1,561.6 | 1,185.1 | 1,571.0 | 623.2 | 4,756.9 | 1,580.2 | 1,395.8 | 1,394.2 | 1,546.5 | 2,310.4 | 1,316.5 | 1,234.0 | 1,144.1 | 912.7 | 806.6 | 638.3 | 662.9 | 622.7 | 458.1 | 860.3 |
| Less: Minority Interest | 43.9 | 70.4 | 26.9 | 46.9 | 40.6 | 46.8 | 32.7 | 49.9 | 7.2 | 14.1 | 45.3 | 19.2 | 32.3 | 23.4 | 18.8 | 36.2 | 17.9 | 23.0 | 7.7 | 24.2 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | 16.5 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 |
| Net Income To Common Shareholders | 1,561.6 | 1,185.1 | 1,571.0 | 623.2 | 4,756.9 | 1,580.2 | 1,395.8 | 1,394.2 | 1,546.5 | 2,310.4 | 1,316.5 | 1,209.3 | 1,111.1 | 879.7 | 773.6 | 605.3 | 629.9 | 589.7 | 425.1 | 827.3 |
| 1.97 |
| 1.98 |
| 1.64 |
| 3.12 |
| EPS Diluted | 7.09 | 5.25 | 6.68 | 2.55 | 18.63 | 5.79 | 5.05 | 4.96 | 5.36 | 7.88 | 4.50 | 4.06 | 3.65 | 2.95 | 2.58 | 1.91 | 1.95 | 1.97 | 1.63 | 3.09 |
| Shares Basic | 217.2 | 222.8 | 232.0 | 241.3 | 251.1 | 269.0 | 274.7 | 278.6 | 285.8 | 288.9 | 289.4 | 294.4 | 294.7 | 294.6 | 297.5 | 314.5 | 320.3 | 297.3 | 259.3 | - |
| Shares Diluted | 220.3 | 225.7 | 235.3 | 244.6 | 255.3 | 272.9 | 276.6 | 281.0 | 288.8 | 293.1 | 292.7 | 298.0 | 298.7 | 298.2 | 300.4 | 317.6 | 323.0 | 298.9 | 261.1 | - |
| - |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 374.8 |
| 364.3 |
| 371.6 |
| 516.3 |
| 491.5 |
| 235.9 |
| 416.1 |
| 285.0 |
| 315.3 |
| 284.6 |
| 392.1 |
| 452.1 |
| 231.7 |
| 460.0 |
| 459.5 |
| 402.5 |
| 842.9 |
| 813.2 |
| 314.8 |
| 353.6 |
| 338.2 |
| 327.4 |
| 327.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 374.8 |
| 364.3 |
| 371.6 |
| 516.3 |
| 491.5 |
| 235.9 |
| 416.1 |
| 285.0 |
| 315.3 |
| 284.6 |
| 392.1 |
| 452.1 |
| 231.7 |
| 460.0 |
| 459.5 |
| 402.5 |
| 842.9 |
| 813.2 |
| 314.8 |
| 353.6 |
| 338.2 |
| 327.4 |
| 327.0 |
| 338.7 |
| 341.4 |
| 359.9 |
| 361.8 |
| 517.1 |
| 472.6 |
| 236.0 |
| 398.3 |
| 288.9 |
| 300.9 |
| 277.1 |
| 386.3 |
| 429.9 |
| 236.5 |
| 456.3 |
| 456.6 |
| 397.1 |
| 841.8 |
| 810.2 |
| 309.5 |
| 348.9 |
| 318.0 |
| 308.2 |
| 322.3 |
| 33.4 |
| 4.4 |
| 9.8 |
| (0.8) |
| 18.9 |
| (0.1) |
| 17.8 |
| (3.9) |
| 14.4 |
| 7.5 |
| 5.8 |
| 22.2 |
| (4.8) |
| 3.7 |
| 2.9 |
| 5.4 |
| 1.1 |
| 3.0 |
| 5.3 |
| 4.7 |
| 20.2 |
| 19.2 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,118.7 |
| 338.7 |
| 341.4 |
| 359.9 |
| 363.7 |
| 515.2 |
| 472.6 |
| 236.0 |
| 398.3 |
| 288.9 |
| 300.9 |
| 277.1 |
| 386.3 |
| 429.9 |
| 236.5 |
| 456.3 |
| 456.6 |
| 397.1 |
| 841.8 |
| 810.2 |
| 309.5 |
| 348.9 |
| 318.0 |
| 308.2 |
| 322.3 |
| 1.32 |
| 1.32 |
| 1.87 |
| - |
| 0.85 |
| 1.45 |
| 1.04 |
| - |
| 0.98 |
| 1.37 |
| 1.53 |
| - |
| 1.59 |
| 1.58 |
| 1.36 |
| - |
| 2.76 |
| 1.06 |
| 1.19 |
| - |
| 1.06 |
| 1.10 |
| 268.0 |
| 271.3 |
| 272.9 |
| - |
| 274.8 |
| 274.3 |
| 275.0 |
| - |
| 279.0 |
| 279.0 |
| 278.7 |
| - |
| 284.9 |
| 286.4 |
| 289.4 |
| - |
| 289.3 |
| 288.9 |
| 288.3 |
| - |
| 288.1 |
| 289.9 |
| 271.9 |
| 275.1 |
| 276.0 |
| - |
| 276.8 |
| 275.6 |
| 277.2 |
| - |
| 281.4 |
| 281.2 |
| 280.9 |
| - |
| 287.8 |
| 289.2 |
| 292.9 |
| - |
| 293.1 |
| 292.7 |
| 292.4 |
| - |
| 291.4 |
| 292.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |