| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 199,125.0 | 177,011.0 | 171,340.0 | 156,595.0 | 138,639.0 | 121,867.0 | 104,213.0 | 92,105.0 | 90,040.0 | 84,863.0 | 79,156.5 | 73,874.1 | 71,023.5 | 61,497.2 | 60,710.7 | 58,698.5 | 64,939.5 | 61,251.1 | |
| Cost of Revenue | 21,178.0 | 19,750.0 | 17,293.0 | 13,035.0 | 10,895.0 | 8,953.0 | 1,992.0 | 0.0 | 0.0 | - | - | - | - | 137.4 | 0.0 | 0.0 | 419.0 | 468.5 | |
| Gross Profit | 177,947.0 | 157,261.0 | 154,047.0 | 143,560.0 | 127,744.0 | 112,914.0 | 102,221.0 | 92,105.0 | 90,040.0 | - | - | - | - | 61,359.8 | 60,710.7 | 58,698.5 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 7,199.0 | 7,862.0 | 8,499.0 | 8,283.0 | 7,559.0 | 6,360.0 | 5,999.0 | 5,426.0 | 4,175.0 | 4,801.0 | 4,753.1 | 4,418.4 | 4,001.4 | 3,619.9 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | 768.9 | 705.6 | 728.3 | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 1,049.0 | 1,933.0 | 1,724.0 | 1,712.0 | 1,846.0 | 1,666.0 | 1,178.0 | 1,318.0 | 121.0 | 2,085.0 | 2,071.0 | 1,808.0 | 1,205.9 | 1,207.3 | 1,311.2 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 25.28 | 25.81 | 25.38 | 24.56 | 25.26 | 18.23 | 18.81 | 14.53 | 14.70 | 9.39 | 9.73 | 9.31 | 8.34 | 8.26 | 7.35 | 7.03 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 7,293.0 | 7,967.0 | 8,606.0 | 8,406.0 | 7,695.0 | 6,536.0 | 6,146.0 | 5,550.0 | 4,286.0 | 4,905.0 | 4,858.9 | 4,524.9 | 4,109.3 | 3,727.0 | 3,877.8 | 4,180.6 | |||
| 61,167.9 |
| 432.7 |
| 64,520.5 |
| 60,782.6 |
| 60,735.2 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 20,984.0 | 20,025.0 | 20,087.0 | 17,700.0 | 15,918.0 | 17,450.0 | 13,364.0 | 14,020.0 | 12,650.0 | 12,559.0 | 12,534.8 | 11,748.4 | 9,952.9 | 8,680.5 | 8,435.6 | 8,732.6 | 9,019.3 | 8,497.2 | 8,701.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | 11,254.1 | 11,166.4 | 11,093.7 | 10,258.3 | 8,426.0 | 7,093.6 | 6,818.8 | 7,122.3 | 7,333.8 | 6,718.8 | 6,984.7 |
| Depreciation & Amortization | 94.0 | 105.0 | 107.0 | 123.0 | 136.0 | 176.0 | 147.0 | 124.0 | 111.0 | 104.0 | 105.8 | 106.5 | 107.9 | 107.1 | 95.7 | 103.1 | 107.1 | 105.4 | 120.2 |
| Amortization of Intangibles | 628.0 | 580.0 | 885.0 | 767.0 | 441.0 | 361.0 | 338.0 | 358.0 | 169.0 | 192.0 | 230.1 | 220.9 | 245.3 | 233.0 | 239.4 | 241.7 | 266.0 | 286.1 | 290.7 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3,782.1 |
| 4,077.5 |
| 4,179.4 |
| 4,347.8 |
| - |
| - |
| - |
| - |
| Interest Expense | 1,402.0 | 1,185.0 | 1,030.0 | 851.0 | 798.0 | 784.0 | 746.0 | 753.0 | 739.0 | 723.0 | 653.0 | 600.7 | 602.7 | 511.8 | 430.3 | 418.9 | 447.4 | 469.8 | 447.9 |
| Income From Equity Investments | 398.0 | 1.0 | (33.0) | 293.0 | 562.0 | 51.0 | 93.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 6,710.0 | 7,904.0 | 7,715.0 | 7,600.0 | 7,995.0 | 6,238.0 | 5,985.0 | 5,068.0 | 3,964.0 | 4,555.0 | 4,631.0 | 4,368.1 | 3,840.2 | 3,858.3 | 3,957.9 | 4,353.8 | 7,403.0 | 3,122.4 | 5,257.9 |
| 1,466.7 |
| 2,657.1 |
| 631.7 |
| 1,912.5 |
| Net Income From Continuing Ops | 5,661.0 | 5,971.0 | 5,991.0 | 5,888.0 | 6,149.0 | 4,572.0 | 4,807.0 | 3,750.0 | 3,843.0 | 2,469.8 | 2,560.0 | 2,560.1 | 2,634.3 | 2,651.0 | 2,646.7 | 2,887.1 | 4,745.9 | 2,490.7 | 3,345.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 9.6 | (144.6) | 4.5 | 0.0 | - | - | - | - |
| Net Income | 5,661.0 | 5,971.0 | 5,991.0 | 5,888.0 | 6,149.0 | 4,572.0 | 4,807.0 | 3,750.0 | 3,843.0 | 2,470.0 | 2,560.0 | 2,569.7 | 2,489.7 | 2,655.5 | 2,646.7 | 2,887.1 | 4,745.9 | 2,490.7 | 3,345.4 |
| Net Income Attributable To Parent | 5,662.0 | 5,980.0 | 5,987.0 | 5,894.0 | 6,158.0 | 4,572.0 | 4,807.0 | 3,750.0 | 3,843.0 | 2,470.0 | 2,560.0 | 2,569.7 | 2,489.7 | 2,655.5 | 2,646.7 | 2,887.1 | 4,745.9 | 2,490.7 | 3,345.4 |
| Less: Minority Interest | (1.0) | (9.0) | 4.0 | (6.0) | (9.0) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 5,662.0 | 5,980.0 | 5,987.0 | 5,894.0 | 6,158.0 | 4,572.0 | 4,807.0 | 3,750.0 | 3,843.0 | 2,470.0 | 2,560.0 | 2,569.7 | 2,489.7 | 2,655.5 | 2,646.7 | 2,887.1 | 4,745.9 | 2,490.7 | 3,345.4 |
| 9.96 |
| 4.79 |
| 5.64 |
| EPS Diluted | 25.21 | 25.68 | 25.22 | 24.28 | 24.95 | 17.98 | 18.47 | 14.19 | 14.35 | 9.21 | 9.38 | 8.99 | 8.20 | 8.18 | 7.25 | 6.94 | 9.88 | 4.76 | 5.56 |
| Shares Basic | 224.0 | 231.7 | 235.9 | 240.0 | 243.8 | 250.8 | 255.5 | 258.1 | 261.5 | 262.9 | 263.0 | 275.9 | 298.5 | 321.5 | 360.2 | 410.9 | 476.3 | 519.8 | - |
| Shares Diluted | 224.6 | 232.9 | 237.4 | 242.8 | 246.8 | 254.3 | 260.3 | 264.2 | 267.8 | 268.1 | 272.9 | 285.9 | 303.8 | 324.8 | 365.1 | 415.8 | 480.5 | 523.0 | - |
| 4,286.5 |
| 4,453.2 |
| - |
| EBIT | 7,199.0 | 7,862.0 | 8,499.0 | 8,283.0 | 7,559.0 | 6,360.0 | 5,999.0 | 5,426.0 | 4,175.0 | 4,801.0 | 4,753.1 | 4,418.4 | 4,001.4 | 3,619.9 | 3,782.1 | 4,077.5 | 4,179.4 | 4,347.8 | - |