| (in millions of USD, except per-share data) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | 3,382.0 | 2,698.0 | 2,959.0 | 3,015.0 | 4,103.0 | 2,970.0 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | - | - | - | 12,054.0 | 12,540.0 | 10,503.0 | 10,249.0 | 11,318.0 | 11,233.0 | 10,739.0 | 10,616.0 | 11,003.0 | 11,137.0 | 10,956.0 | 11,220.0 | 11,841.0 | 10,874.0 | 11,255.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 2,706.0 | 2,569.0 | 2,228.0 | 1,694.0 | 2,411.0 | 2,845.0 | 2,711.0 | 2,811.0 | 2,568.0 | 2,733.0 | 2,326.0 | 2,215.0 | 1,589.0 | 1,453.0 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Per Share | ||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 4,567.0 | 4,469.0 | 4,028.0 | 3,594.0 | 4,211.0 | 4,245.0 | 4,311.0 | 4,611.0 | 3,868.0 | 4,033.0 | 3,726.0 | 3,915.0 | 3,189.0 | 2,853.0 | 3,000.0 | 2,837.0 | ||
| 2,884.0 |
| 2,583.0 |
| 3,100.0 |
| 2,527.0 |
| 2,572.0 |
| 2,304.0 |
| 2,899.0 |
| 2,251.0 |
| 2,521.0 |
| 2,578.0 |
| 3,239.0 |
| 2,604.0 |
| 2,750.0 |
| 2,725.0 |
| 3,185.0 |
| 2,707.0 |
| 2,792.0 |
| 2,549.0 |
| 3,075.0 |
| 2,571.0 |
| 2,547.0 |
| 2,546.0 |
| 3,286.0 |
| 2,479.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 424.0 | 483.0 | 470.0 | 484.0 | 475.0 | 471.0 | 435.0 | 463.0 | 450.0 | 452.0 | 471.0 | 482.0 | 481.0 | 466.0 | 433.0 | 459.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | 826.0 | 896.0 | 823.0 | 827.0 | 717.0 | 722.0 | 767.0 | |||||||||||||||||||||||
| Total Operating Expenses | 2,832.0 | 2,497.0 | 2,991.0 | 2,789.0 | 2,816.0 | 2,507.0 | 2,717.0 | 2,420.0 | 2,573.0 | 2,376.0 | 2,669.0 | 2,461.0 | 2,613.0 | 2,617.0 | 3,142.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 714.0 | 552.0 | 923.0 | 517.0 | 716.0 | 413.0 | 799.0 | 459.0 | 581.0 | 389.0 | 713.0 | 237.0 | 346.0 | 398.0 | 961.0 | 590.0 | 535.0 | 325.0 | 955.0 | 590.0 | 785.0 | 515.0 | 1,037.0 | 535.0 | 607.0 | 532.0 | 938.0 | 516.0 | 592.0 | 765.0 | 247.0 | 830.0 | 830.0 | 661.0 | 1,209.0 | 561.0 | 534.0 | 429.0 | 943.0 | 566.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 11.0 | 44.0 | 34.0 | 29.0 | 12.0 | 17.0 | 16.0 | 14.0 | 18.0 | 23.0 | 4.0 | 20.0 | 21.0 | 16.0 | (4.0) | (6.0) | 3.0 | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 392.0 | 266.0 | 615.0 | 212.0 | 408.0 | 125.0 | 520.0 | 181.0 | 307.0 | 127.0 | 409.0 | (58.0) | 48.0 | 101.0 | 632.0 | 256.0 | 209.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 392.0 | 266.0 | 615.0 | 212.0 | 408.0 | 125.0 | 520.0 | 181.0 | 307.0 | 127.0 | 409.0 | (58.0) | 48.0 | 101.0 | 632.0 | 256.0 | 209.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 392.0 | 266.0 | 615.0 | 212.0 | 408.0 | 125.0 | 520.0 | 181.0 | 307.0 | 127.0 | 409.0 | (58.0) | 48.0 | 101.0 | 632.0 | 256.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 392.0 | 266.0 | 615.0 | 212.0 | 408.0 | 125.0 | 520.0 | 181.0 | 307.0 | 127.0 | 409.0 | (58.0) | 48.0 | 101.0 | 632.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,138.0 | 1,035.0 | 1,393.0 | 1,001.0 | 1,191.0 | 884.0 | 1,234.0 | 922.0 | 1,031.0 | 841.0 | 1,184.0 | 719.0 | 827.0 | 864.0 | 1,394.0 | 1,049.0 | 990.0 | 778.0 | 1,317.0 | 937.0 | 1,131.0 | 860.0 | 1,347.0 | 879.0 | 1,014.0 | 1,071.0 | 1,470.0 | 1,052.0 | 1,016.0 | 1,073.0 | 607.0 | 1,131.0 | 1,161.0 | 969.0 | 1,515.0 | 883.0 | 870.0 | 765.0 | 1,257.0 | 919.0 |
| EBIT | 714.0 | 552.0 | 923.0 | 517.0 | 716.0 | 413.0 | 799.0 | 459.0 | 581.0 | 389.0 | 713.0 | 237.0 | 346.0 | 398.0 | 961.0 | 590.0 | 535.0 | 325.0 | 955.0 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1,861.0 | 1,900.0 | 1,800.0 | 1,900.0 | 1,800.0 | 1,400.0 | 1,600.0 | 1,800.0 | 1,300.0 | 1,300.0 | 1,400.0 | 1,700.0 | 1,600.0 | 1,400.0 | 1,700.0 | 1,400.0 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | 3,372.0 | 2,986.0 | 2,890.0 | 2,720.0 | 3,090.0 | 2,598.0 | 2,604.0 | 2,842.0 | 2,838.0 | 3,341.0 | 3,428.0 | 3,510.0 | 3,617.0 | 3,232.0 | 2,395.0 |
| Total Operating Expenses | 11,109.0 | 11,103.0 | 10,086.0 | 10,360.0 | 10,129.0 | 7,658.0 | 7,538.0 | 8,507.0 | 8,665.0 | 8,006.0 | 8,290.0 | 8,788.0 | 9,548.0 | 9,503.0 | 9,920.0 | 10,404.0 | 8,632.0 | 9,282.0 |
| 1,300.0 |
| 1,437.0 |
| 2,242.0 |
| 1,973.0 |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | 1,243.0 | 1,346.0 | 1,136.0 | 1,133.0 | 1,169.0 | 1,226.0 | 1,273.0 | 1,305.0 | 1,294.0 | 1,272.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 118.0 | 92.0 | 71.0 | 61.0 | 7.0 | 13.0 | 36.0 | 62.0 | 50.0 | 56.0 | 43.0 | 29.0 | 49.0 | 18.0 | 7.0 | 19.0 | 24.0 | 25.0 |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net Income From Continuing Ops | 1,485.0 | 1,360.0 | 1,135.0 | 500.0 | 1,108.0 | 1,512.0 | 1,352.0 | 1,417.0 | 1,119.0 | 685.0 | 1,233.0 | 1,111.0 | 469.0 | 271.0 | 60.0 | 162.0 | 972.0 | 726.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,485.0 | 1,360.0 | 1,135.0 | 500.0 | 1,108.0 | 1,512.0 | 1,352.0 | 1,417.0 | 1,119.0 | 685.0 | 1,233.0 | 1,111.0 | 469.0 | 271.0 | 60.0 | 162.0 | 972.0 | 726.0 |
| Net Income Attributable To Parent | 1,485.0 | 1,360.0 | 1,135.0 | 500.0 | 1,108.0 | 1,512.0 | 1,352.0 | 1,417.0 | 1,119.0 | 685.0 | 1,233.0 | 1,111.0 | 469.0 | 271.0 | 60.0 | 162.0 | 972.0 | 726.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,485.0 | 1,360.0 | 1,135.0 | 500.0 | 1,108.0 | 1,512.0 | 1,352.0 | 1,417.0 | 1,119.0 | 685.0 | 1,233.0 | 1,111.0 | 469.0 | 271.0 | 60.0 | 162.0 | 972.0 | 726.0 |
| - |
| - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| EBIT | 2,706.0 | 2,569.0 | 2,228.0 | 1,694.0 | 2,411.0 | 2,845.0 | 2,711.0 | 2,811.0 | 2,568.0 | 2,733.0 | 2,326.0 | 2,215.0 | 1,589.0 | 1,453.0 | 1,300.0 | 1,437.0 | 2,242.0 | 1,973.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 455.0 |
| 453.0 |
| 362.0 |
| 347.0 |
| 346.0 |
| 345.0 |
| 310.0 |
| 344.0 |
| 407.0 |
| 539.0 |
| 532.0 |
| 536.0 |
| 424.0 |
| 308.0 |
| 360.0 |
| 301.0 |
| 331.0 |
| 308.0 |
| 306.0 |
| 322.0 |
| 336.0 |
| 336.0 |
| 314.0 |
| 353.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 780.0 |
| 784.0 |
| 747.0 |
| 644.0 |
| 715.0 |
| 706.0 |
| 681.0 |
| 644.0 |
| 689.0 |
| 2,358.0 |
| (8.0) |
| (5.0) |
| 745.0 |
| 717.0 |
| 603.0 |
| 632.0 |
| 646.0 |
| 445.0 |
| 719.0 |
| 699.0 |
| 741.0 |
| 756.0 |
| 677.0 |
| 2,380.0 |
| 2,349.0 |
| 2,258.0 |
| 2,145.0 |
| 1,937.0 |
| 1,787.0 |
| 1,789.0 |
| 1,862.0 |
| 1,716.0 |
| 1,914.0 |
| 2,046.0 |
| 2,301.0 |
| 2,088.0 |
| 2,158.0 |
| 1,960.0 |
| 2,938.0 |
| 1,877.0 |
| 1,962.0 |
| 1,888.0 |
| 1,866.0 |
| 2,010.0 |
| 2,013.0 |
| 2,117.0 |
| 2,343.0 |
| 1,913.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 329.0 |
| 340.0 |
| 338.0 |
| 339.0 |
| 296.0 |
| 284.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| (24.0) |
| 11.0 |
| 11.0 |
| 15.0 |
| 9.0 |
| 16.0 |
| (1.0) |
| 12.0 |
| 10.0 |
| 14.0 |
| 14.0 |
| 24.0 |
| 4.0 |
| 11.0 |
| 11.0 |
| 24.0 |
| 17.0 |
| 12.0 |
| 15.0 |
| 12.0 |
| 14.0 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 603.0 |
| 269.0 |
| 456.0 |
| 184.0 |
| 700.0 |
| 205.0 |
| 255.0 |
| 192.0 |
| 588.0 |
| 165.0 |
| 241.0 |
| 423.0 |
| (101.0) |
| 470.0 |
| 462.0 |
| 288.0 |
| 139.0 |
| 233.0 |
| 211.0 |
| 102.0 |
| 661.0 |
| 291.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 603.0 |
| 269.0 |
| 456.0 |
| 184.0 |
| 700.0 |
| 205.0 |
| 255.0 |
| 192.0 |
| 588.0 |
| 165.0 |
| 241.0 |
| 423.0 |
| (101.0) |
| 470.0 |
| 462.0 |
| 288.0 |
| 139.0 |
| 233.0 |
| 211.0 |
| 102.0 |
| 661.0 |
| 291.0 |
| 209.0 |
| 11.0 |
| 603.0 |
| 269.0 |
| 456.0 |
| 184.0 |
| 700.0 |
| 205.0 |
| 255.0 |
| 192.0 |
| 588.0 |
| 165.0 |
| 241.0 |
| 423.0 |
| (101.0) |
| 470.0 |
| 462.0 |
| 288.0 |
| 139.0 |
| 233.0 |
| 211.0 |
| 102.0 |
| 661.0 |
| 291.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 256.0 |
| 209.0 |
| 11.0 |
| 603.0 |
| 269.0 |
| 456.0 |
| 184.0 |
| 700.0 |
| 205.0 |
| 255.0 |
| 192.0 |
| 588.0 |
| 165.0 |
| 241.0 |
| 423.0 |
| (101.0) |
| 470.0 |
| 462.0 |
| 288.0 |
| 139.0 |
| 233.0 |
| 211.0 |
| 102.0 |
| 661.0 |
| 291.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 590.0 |
| 785.0 |
| 515.0 |
| 1,037.0 |
| 535.0 |
| 607.0 |
| 532.0 |
| 938.0 |
| 516.0 |
| 592.0 |
| 765.0 |
| 247.0 |
| 830.0 |
| 830.0 |
| 661.0 |
| 1,209.0 |
| 561.0 |
| 534.0 |
| 429.0 |
| 943.0 |
| 566.0 |