| (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 | 8,752.0 | 9,382.0 | 9,210.0 | 10,580.0 | 10,476.0 | 8,473.0 | 9,273.0 | 10,151.0 | 9,549.0 | 9,008.0 | 9,648.0 | 9,527.0 | 9,350.0 | 8,102.0 | 7,178.0 | 5,842.0 | 4,396.0 | 5,936.0 | |
| Cost of Revenue | 6,908.0 | 7,092.0 | 7,149.0 | 8,443.0 | 7,976.0 | 6,498.0 | 7,039.0 | 7,672.0 | 7,186.0 | 6,651.0 | 7,068.0 | 7,306.0 | 6,574.0 | 6,340.0 | 5,609.0 | 4,383.0 | 3,420.0 | ||
| Gross Profit | 1,844.0 | 2,290.0 | 2,061.0 | 2,137.0 | 2,500.0 | 1,975.0 | 2,234.0 | 2,479.0 | 2,363.0 | 2,357.0 | 2,580.0 | 2,221.0 | 2,776.0 | 1,762.0 | 1,569.0 | 1,459.0 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 255.0 | 250.0 | 239.0 | 264.0 | 254.0 | 226.0 | 234.0 | 235.0 | 227.0 | 223.0 | 242.0 | 227.0 | 193.0 | 198.0 | 159.0 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | 1,532.0 | 1,383.0 | 1,384.0 | 1,162.0 | 1,862.0 | 800.0 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 93.0 | 170.0 | 191.0 | 181.0 | 215.0 | 41.0 | 140.0 | 226.0 | (99.0) | 190.0 | 275.0 | 235.0 | 507.0 | 206.0 | 274.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 4.14 | 7.75 | 7.54 | 6.42 | 6.35 | 3.53 | 5.52 | 7.65 | 9.56 | 5.80 | 5.71 | 5.03 | 7.57 | 3.00 | 4.63 | 2.95 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | 2,119.0 | 1,963.0 | 1,955.0 | 1,612.0 | 2,295.0 | 1,160.0 | 1,210.0 | 1,088.0 | |||
| 6,830.0 |
| 4,852.0 |
| 5,638.0 |
| 976.0 |
| 1,084.0 |
| 1,192.0 |
| 152.0 |
| 125.0 |
| 143.0 |
| 156.0 |
| Selling General & Administrative | 658.0 | 736.0 | 727.0 | 726.0 | 795.0 | 654.0 | 691.0 | 721.0 | 729.0 | 707.0 | 771.0 | 755.0 | 645.0 | 644.0 | 481.0 | 434.0 | 379.0 | 384.0 | 420.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 513.0 | 509.0 | 498.0 | 477.0 | 538.0 | 574.0 | 611.0 | 604.0 | 587.0 | 580.0 | 571.0 | 450.0 | 433.0 | 360.0 | 273.0 | 244.0 | 274.0 | 267.0 | 327.0 |
| Amortization of Intangibles | 79.0 | 82.0 | 86.0 | 87.0 | 108.0 | 128.0 | 160.0 | 164.0 | 164.0 | 166.0 | 163.0 | 90.0 | 80.0 | 42.0 | 4.0 | 2.0 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 937.0 |
| 844.0 |
| 276.0 |
| 551.0 |
| 504.0 |
| - |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (84.0) | (47.0) | (38.0) | 6.0 | 17.0 | (8.0) | (3.0) | 53.0 | (4.0) | 4.0 | 8.0 | 15.0 | (3.0) | (8.0) | 20.0 | (10.0) | (13.0) | (20.0) | 28.0 |
| Pre-Tax Income | 568.0 | 1,078.0 | 1,087.0 | 977.0 | 1,082.0 | 530.0 | 902.0 | 1,310.0 | 1,289.0 | 1,049.0 | 1,129.0 | 990.0 | 1,679.0 | 649.0 | 881.0 | 620.0 | 185.0 | 461.0 | 470.0 |
| 202.0 |
| 74.0 |
| 116.0 |
| 149.0 |
| Net Income From Continuing Ops | 475.0 | 908.0 | 896.0 | 796.0 | 867.0 | 489.0 | 762.0 | 1,084.0 | 1,384.0 | 859.0 | 854.0 | 755.0 | 1,172.0 | 443.0 | 607.0 | 418.0 | 111.0 | 345.0 | 321.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 475.0 | 908.0 | 896.0 | 796.0 | 867.0 | 489.0 | 762.0 | 1,084.0 | 1,388.0 | 859.0 | 854.0 | 757.0 | 1,172.0 | 444.0 | 647.0 | 427.0 | 89.0 | 346.0 | 300.0 |
| Net Income Attributable To Parent | 474.0 | 905.0 | 894.0 | 793.0 | 857.0 | 478.0 | 759.0 | 1,080.0 | 1,384.0 | 854.0 | 848.0 | 751.0 | 1,165.0 | 437.0 | 646.0 | 425.0 | 89.0 | 346.0 | 300.0 |
| Less: Minority Interest | 1.0 | 3.0 | 2.0 | 3.0 | 10.0 | 11.0 | 3.0 | 4.0 | 4.0 | 5.0 | 6.0 | 6.0 | 7.0 | 7.0 | 1.0 | 2.0 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 474.0 | 905.0 | 894.0 | 793.0 | 857.0 | 478.0 | 759.0 | 1,080.0 | 1,384.0 | 854.0 | 848.0 | 751.0 | 1,165.0 | 437.0 | 646.0 | 425.0 | 89.0 | 346.0 | 300.0 |
| 0.61 |
| 4.59 |
| 3.63 |
| EPS Diluted | 4.10 | 7.67 | 7.49 | 6.35 | 6.25 | 3.50 | 5.48 | 7.56 | 9.47 | 5.75 | 5.66 | 4.97 | 7.44 | 2.93 | 4.52 | 2.88 | 0.61 | 4.55 | 3.84 |
| Shares Basic | 114.7 | 116.7 | 118.6 | 123.5 | 134.9 | 135.5 | 137.4 | 141.2 | 144.8 | 147.3 | 148.6 | 149.5 | 154.0 | 145.5 | 139.7 | 144.2 | 145.0 | - | - |
| Shares Diluted | 115.6 | 117.9 | 119.4 | 124.9 | 137.1 | 136.5 | 138.5 | 142.9 | 146.1 | 148.4 | 149.8 | 151.1 | 156.5 | 149.1 | 143.1 | 147.8 | 146.8 | - | - |
| 550.0 |
| 818.0 |
| 831.0 |
| EBIT | - | - | - | - | - | - | - | - | 1,532.0 | 1,383.0 | 1,384.0 | 1,162.0 | 1,862.0 | 800.0 | 937.0 | 844.0 | 276.0 | 551.0 | 504.0 |