| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||
| Revenues | 5,341.0 | 4,837.0 | 5,579.0 | 6,113.0 | 5,218.0 | 5,148.0 | 5,984.0 | 5,934.0 | 5,420.0 | 2,751.0 | 4,935.0 | 5,992.0 | 5,273.0 | 1,972.0 | 5,451.0 | 5,211.0 | |||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 21,870.0 | 21,747.0 | 22,486.0 | 18,951.0 | 17,288.0 | 20,613.0 | 17,456.0 | 18,608.0 | 18,914.0 |
| Cost of Revenue | - | - | 16,505.0 | 13,789.0 | 12,991.0 | - | - | - | - |
| Gross Profit | - | - | 5,981.0 | 5,162.0 | 4,297.0 | - | - | - | - |
| Operating Expenses | |||||||||
| Research & Development | 615.0 | 625.0 | 686.0 | 493.0 | 416.0 | 503.0 | 419.0 | 401.0 | 400.0 |
| Selling General & Administrative | 3,224.0 | 3,092.0 | 3,197.0 | ||||||
| Operating Income | |||||||||
| Operating Income | 1,802.0 | 2,172.0 | 2,646.0 | 2,160.0 | 3,984.0 | 2,645.0 | 3,083.0 | 2,491.0 | 3,637.0 |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | 458.0 | 580.0 | 306.0 | 238.0 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 33.0 | 240.0 | 1,062.0 | 521.0 | 616.0 | 699.0 | 849.0 | 517.0 | 1,073.0 |
| Net Income From Continuing Ops | 1,387.0 | 1,558.0 | 1,212.0 | 1,478.0 | |||||
| Per Share | |||||||||
| EPS Basic | 1.57 | 1.74 | 6.24 | 1.61 | 4.19 | 1.92 | 2.29 | 2.44 | 3.16 |
| EPS Diluted | 1.55 | 1.72 | 6.15 | 1.58 | 4.10 | ||||
| Supplementary Data | |||||||||
| EBITDA | - | 3,446.0 | 3,878.0 | 2,651.0 | 4,312.0 | 2,983.0 | 3,419.0 | 2,826.0 | 3,994.0 |
| EBIT | 1,802.0 | 2,172.0 | 2,646.0 | 2,160.0 | 3,984.0 | ||||
| 4,654.0 |
| 5,133.0 |
| 5,341.0 |
| 5,440.0 |
| 4,699.0 |
| 4,594.0 |
| 5,002.0 |
| 3,972.0 |
| 3,888.0 |
| 4,501.0 |
| 4,822.0 |
| 4,962.0 |
| 4,323.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||
| Research & Development | 143.0 | 160.0 | 151.0 | 161.0 | 153.0 | 162.0 | 172.0 | 160.0 | 192.0 | 77.0 | 126.0 | 151.0 | 139.0 | 26.0 | 143.0 | 122.0 | 125.0 | 134.0 | 123.0 | 125.0 | 121.0 | 127.0 | 100.0 | 94.0 | 98.0 | 99.0 | 102.0 | 103.0 | 97.0 |
| Selling General & Administrative | 861.0 | 747.0 | 803.0 | 813.0 | 729.0 | 802.0 | 799.0 | 789.0 | 807.0 | 438.0 | 664.0 | 784.0 | 721.0 | 138.0 | 624.0 | 614.0 | |||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Amortization of Intangibles | 217.0 | 227.0 | 228.0 | 221.0 | 208.0 | 211.0 | 213.0 | 208.0 | 211.0 | 42.0 | 54.0 | 61.0 | 64.0 | 25.0 | 38.0 | 20.0 | |||||||||||||
| Other Operating Expenses | (12.0) | 0.0 | (16.0) | 30.0 | 22.0 | 350.0 | (9.0) | 8.0 | (32.0) | 538.0 | (261.0) | (383.0) | (7.0) | (54.0) | 753.0 | 7.0 | 1,112.0 | ||||||||||||
| Total Operating Expenses | 5,101.0 | 4,783.0 | 5,084.0 | 5,318.0 | 4,655.0 | 4,768.0 | 5,278.0 | 5,308.0 | 5,034.0 | 2,723.0 | 4,239.0 | 5,172.0 | 4,755.0 | 2,056.0 | 4,741.0 | ||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||
| Operating Income | 259.0 | 101.0 | 539.0 | 903.0 | 629.0 | 774.0 | 763.0 | 724.0 | 385.0 | 606.0 | 510.0 | 489.0 | 555.0 | (98.0) | 1,526.0 | 819.0 | 1,737.0 | 463.0 | 828.0 | 783.0 | 571.0 | 1,245.0 | 1,081.0 | 442.0 | 315.0 | 557.0 | 629.0 | 805.0 | 500.0 |
| Non-Operating | |||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Income From Equity Investments | 31.0 | 47.0 | 60.0 | 78.0 | 44.0 | 44.0 | 66.0 | 90.0 | 31.0 | 40.0 | 75.0 | 52.0 | 44.0 | 40.0 | 63.0 | 101.0 | |||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Pre-Tax Income | 170.0 | 5.0 | 433.0 | 812.0 | 548.0 | 693.0 | 770.0 | 567.0 | 244.0 | 597.0 | 471.0 | 422.0 | 509.0 | (92.0) | 1,470.0 | 757.0 | |||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||
| Income Tax Expense | (96.0) | (32.0) | (1.0) | 162.0 | 111.0 | 723.0 | 172.0 | 120.0 | 47.0 | 33.0 | 177.0 | 189.0 | 122.0 | 7.0 | 138.0 | 170.0 | 301.0 | 73.0 | 288.0 | 234.0 | 104.0 | 289.0 | 261.0 | 106.0 | 193.0 | 137.0 | 175.0 | 65.0 | 140.0 |
| Net Income From Continuing Ops | 266.0 | 37.0 | 434.0 | 650.0 | 437.0 | (30.0) | 598.0 | 447.0 | 197.0 | 564.0 | 294.0 | 233.0 | 387.0 | (99.0) | 1,332.0 | 587.0 | 1,387.0 | ||||||||||||
| Net Income From Discontinued Ops | (1.0) | 25.0 | 21.0 | (17.0) | 0.0 | 2,599.0 | (117.0) | 1,922.0 | 92.0 | - | 87.0 | - | - | - | - | - | - | ||||||||||||
| Net Income | 265.0 | 62.0 | 455.0 | 633.0 | 437.0 | 2,569.0 | 481.0 | 2,369.0 | 289.0 | 439.0 | 381.0 | 233.0 | 387.0 | 278.0 | 1,332.0 | 587.0 | 1,387.0 | ||||||||||||
| Net Income Attributable To Parent | 238.0 | 53.0 | 428.0 | 591.0 | 412.0 | 2,551.0 | 447.0 | 2,337.0 | 269.0 | 420.0 | 357.0 | 199.0 | 373.0 | 270.0 | 1,312.0 | 573.0 | |||||||||||||
| Less: Minority Interest | 27.0 | 9.0 | 27.0 | 42.0 | 25.0 | 18.0 | 34.0 | 32.0 | 20.0 | 19.0 | 24.0 | 34.0 | 14.0 | 8.0 | 20.0 | 14.0 | 8.0 | ||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income To Common Shareholders | 238.0 | 53.0 | 428.0 | 591.0 | 412.0 | 2,551.0 | 447.0 | 2,337.0 | 269.0 | 420.0 | 357.0 | 199.0 | 373.0 | 270.0 | 1,312.0 | ||||||||||||||
| Per Share | |||||||||||||||||||||||||||||
| EPS Basic | 0.29 | - | 0.50 | 0.69 | 0.47 | - | 0.50 | 2.59 | 0.30 | - | 0.43 | 0.24 | 0.45 | - | 1.56 | 0.68 | 1.62 | - | 0.54 | 0.56 | 0.44 | - | 0.86 | 0.30 | 0.11 | - | 0.57 | 0.91 | 0.46 |
| EPS Diluted | 0.28 | - | 0.50 | 0.68 | 0.47 | - | 0.49 | 2.55 | 0.29 | - | 0.42 | 0.23 | 0.44 | - | 1.53 | 0.67 | 1.58 | - | |||||||||||
| Shares Basic | 835.0 | - | 848.8 | 854.9 | 866.9 | - | 901.2 | 902.4 | 899.2 | - | 838.7 | 836.0 | 835.0 | - | 839.6 | 845.7 | 853.3 | - | |||||||||||
| Shares Diluted | 842.8 | - | 858.6 | 866.3 | 878.3 | - | 915.0 | 915.3 | 913.0 | - | 854.7 | 850.9 | 852.2 | - | 856.5 | 862.7 | 874.1 | - | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,416.0 | 1,137.0 | 495.0 | 371.0 | 729.0 | 683.0 | 860.0 | 554.0 |
| EBIT | 259.0 | 101.0 | 539.0 | 903.0 | 629.0 | 774.0 | 763.0 | 724.0 | 385.0 | 606.0 | 510.0 | 489.0 | 555.0 | (98.0) | 1,526.0 | 819.0 | 1,737.0 | 463.0 | 828.0 | ||||||||||
| 2,607.0 |
| 1,977.0 |
| 3,120.0 |
| 2,820.0 |
| 2,761.0 |
| 2,689.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 1,274.0 | 1,232.0 | 491.0 | 328.0 | 338.0 | 336.0 | 335.0 | 357.0 |
| Amortization of Intangibles | 893.0 | 884.0 | 843.0 | 221.0 | 104.0 | 98.0 | 102.0 | 116.0 | 136.0 |
| Other Operating Expenses | 2.0 | 36.0 | 317.0 | (113.0) | 1,818.0 | 39.0 | 1,006.0 | (2.0) | 937.0 |
| Total Operating Expenses | 20,286.0 | 19,840.0 | 20,388.0 | 16,889.0 | 15,384.0 | 18,256.0 | 15,586.0 | 16,351.0 | 16,434.0 |
| 319.0 |
| 298.0 |
| - |
| - |
| Income From Equity Investments | 216.0 | 229.0 | 231.0 | 211.0 | 262.0 | 249.0 | 207.0 | 236.0 | 220.0 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 1,420.0 | 1,798.0 | 2,274.0 | 1,999.0 | 3,823.0 | 2,400.0 | 2,855.0 | 2,672.0 | 3,842.0 |
| 3,207.0 |
| 1,701.0 |
| 2,006.0 |
| 2,155.0 |
| 2,769.0 |
| Net Income From Discontinued Ops | 28.0 | 29.0 | 4,496.0 | (38.0) | 377.0 | - | - | - | - |
| Net Income | 1,415.0 | 1,587.0 | 5,708.0 | 1,440.0 | 3,584.0 | 1,701.0 | 2,006.0 | 2,155.0 | 2,769.0 |
| Net Income Attributable To Parent | 1,310.0 | 1,484.0 | 5,604.0 | 1,349.0 | 3,534.0 | 1,664.0 | 1,982.0 | 2,116.0 | 2,734.0 |
| Less: Minority Interest | 105.0 | 103.0 | 104.0 | 91.0 | 50.0 | 37.0 | 24.0 | 39.0 | 35.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,310.0 | 1,484.0 | 5,604.0 | 1,349.0 | 3,534.0 | 1,664.0 | 1,982.0 | 2,116.0 | 2,734.0 |
| 1.87 |
| 2.25 |
| 2.44 |
| 3.16 |
| Shares Basic | 835.0 | 852.4 | 898.2 | 837.3 | 843.4 | 867.7 | 866.5 | 866.2 | 866.2 |
| Shares Diluted | 842.8 | 862.4 | 911.7 | 853.0 | 861.2 | 890.3 | 880.2 | 866.2 | 866.2 |
| 2,645.0 |
| 3,083.0 |
| 2,491.0 |
| 3,637.0 |
| 601.0 |
| 816.0 |
| 748.0 |
| 813.0 |
| 743.0 |
| 810.0 |
| 681.0 |
| 637.0 |
| 692.0 |
| 695.0 |
| 702.0 |
| 680.0 |
| 684.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 171.0 |
| 56.0 |
| 53.0 |
| 56.0 |
| 172.0 |
| 54.0 |
| 55.0 |
| 54.0 |
| 21.0 |
| 24.0 |
| 25.0 |
| 25.0 |
| 24.0 |
| 26.0 |
| 26.0 |
| 25.0 |
| 25.0 |
| 28.0 |
| 30.0 |
| 27.0 |
| 31.0 |
| (1.0) |
| 22.0 |
| 15.0 |
| 3.0 |
| 838.0 |
| 239.0 |
| (25.0) |
| (46.0) |
| 40.0 |
| (91.0) |
| 34.0 |
| 15.0 |
| 4,500.0 |
| 4,087.0 |
| 4,717.0 |
| 4,611.0 |
| 4,759.0 |
| 4,169.0 |
| 4,246.0 |
| 4,222.0 |
| 3,562.0 |
| 3,556.0 |
| 4,022.0 |
| 4,180.0 |
| 4,271.0 |
| 3,878.0 |
| - |
| - |
| - |
| 92.0 |
| 90.0 |
| 85.0 |
| 31.0 |
| - |
| - |
| - |
| - |
| 58.0 |
| 48.0 |
| 76.0 |
| 87.0 |
| 38.0 |
| 59.0 |
| 62.0 |
| 57.0 |
| 29.0 |
| 38.0 |
| 78.0 |
| 80.0 |
| 40.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,688.0 |
| 405.0 |
| 768.0 |
| 731.0 |
| 496.0 |
| 1,176.0 |
| 1,009.0 |
| 375.0 |
| 295.0 |
| 591.0 |
| 679.0 |
| 859.0 |
| 543.0 |
| 332.0 |
| 480.0 |
| 497.0 |
| 392.0 |
| 887.0 |
| 748.0 |
| 269.0 |
| 102.0 |
| 454.0 |
| 504.0 |
| 794.0 |
| 403.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 332.0 |
| 480.0 |
| 497.0 |
| 392.0 |
| 887.0 |
| 748.0 |
| 269.0 |
| 102.0 |
| 454.0 |
| 504.0 |
| 794.0 |
| 403.0 |
| 1,379.0 |
| 324.0 |
| 469.0 |
| 487.0 |
| 384.0 |
| 884.0 |
| 741.0 |
| 261.0 |
| 96.0 |
| 440.0 |
| 492.0 |
| 784.0 |
| 400.0 |
| 8.0 |
| 11.0 |
| 10.0 |
| 8.0 |
| 3.0 |
| 7.0 |
| 8.0 |
| 6.0 |
| 14.0 |
| 12.0 |
| 10.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 573.0 |
| 1,379.0 |
| 324.0 |
| 469.0 |
| 487.0 |
| 384.0 |
| 884.0 |
| 741.0 |
| 261.0 |
| 96.0 |
| 440.0 |
| 492.0 |
| 784.0 |
| 400.0 |
| 0.53 |
| 0.55 |
| 0.43 |
| - |
| 0.84 |
| 0.30 |
| 0.11 |
| - |
| 0.57 |
| 0.91 |
| 0.46 |
| 867.6 |
| 868.7 |
| 869.3 |
| - |
| 866.4 |
| 866.2 |
| 866.2 |
| - |
| 866.2 |
| 866.2 |
| 866.0 |
| 892.0 |
| 890.9 |
| 889.8 |
| - |
| 881.5 |
| 870.9 |
| 866.2 |
| - |
| 866.2 |
| 866.2 |
| 866.0 |
| 783.0 |
| 571.0 |
| 1,245.0 |
| 1,081.0 |
| 442.0 |
| 315.0 |
| 557.0 |
| 629.0 |
| 805.0 |
| 500.0 |