| (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 | 52,596.0 | 56,219.0 | 49,715.0 | 58,186.0 | 40,807.0 | 27,200.0 | 32,789.2 | 36,534.2 | 29,241.5 | 23,022.3 | 27,027.9 | 47,951.2 | 47,727.0 | 42,583.1 | 44,313.0 | 33,739.3 | 25,510.9 | 35,469.6 | |
| Cost of Revenue | 38,566.0 | 42,580.0 | 37,023.0 | 45,836.0 | 29,887.0 | 16,723.0 | 22,065.8 | 26,789.8 | 21,487.0 | 15,710.9 | 19,612.9 | 40,464.1 | 40,770.2 | 36,015.5 | 38,292.6 | 28,723.1 | 20,921.8 | ||
| Gross Profit | 14,030.0 | 13,639.0 | 12,692.0 | 12,350.0 | 10,920.0 | 10,477.0 | 10,723.4 | 9,744.4 | 7,754.5 | 7,311.4 | 7,415.0 | 7,487.1 | 6,956.8 | 6,567.6 | 6,020.4 | 5,016.2 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 7,266.0 | 7,338.0 | 6,929.0 | 6,907.0 | 6,103.0 | 5,035.0 | 6,078.7 | 5,408.6 | 3,928.9 | 3,580.7 | 3,540.2 | 3,775.7 | 3,467.3 | 3,109.2 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 30.0 | 47.0 | 27.0 | 11.0 | 5.0 | 13.0 | 11.6 | 3.6 | 1.3 | - | - | 1.3 | 0.9 | 0.8 | 1.1 | 1.8 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 23.0 | 65.0 | 44.0 | 82.0 | 70.0 | (124.0) | 45.6 | 60.3 | 25.7 | 23.4 | (2.5) | 23.1 | 57.5 | (17.2) | 27.2 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.48 | 1.17 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 9,353.0 | 9,312.0 | 8,789.0 | 8,686.0 | 7,808.0 | 6,717.0 | 7,641.3 | 6,844.8 | 5,225.0 | 4,796.4 | 4,701.8 | 4,889.8 | 4,479.7 | 4,009.7 | 3,635.7 | 2,892.9 | |||
| 26,713.8 |
| - |
| - |
| 4,589.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 251.0 | 244.0 | 231.0 | 241.0 | 209.0 | 220.0 | 211.7 | 208.3 | 181.1 | 160.1 | 192.6 | 214.5 | 188.3 | 170.3 | 181.8 | 204.8 | 182.8 | 144.8 | 131.9 |
| Depreciation & Amortization | 2,087.0 | 1,974.0 | 1,860.0 | 1,779.0 | 1,705.0 | 1,682.0 | 1,562.6 | 1,436.2 | 1,296.1 | 1,215.7 | 1,161.6 | 1,114.1 | 1,012.4 | 900.5 | 776.6 | 745.7 | 678.1 | - | - |
| Amortization of Intangibles | 216.0 | 207.0 | 201.0 | 177.0 | 151.0 | 143.0 | 174.7 | 170.3 | 166.9 | 171.3 | 174.1 | 110.6 | 105.6 | 125.7 | 147.0 | 137.6 | 119.9 | - | - |
| Other Operating Expenses | 4,287.0 | 4,004.0 | 3,695.0 | 3,454.0 | 2,915.0 | 2,800.0 | 3,020.7 | 2,898.7 | 2,500.1 | 2,425.6 | 2,449.4 | 2,541.8 | 2,310.4 | 2,244.9 | 2,195.4 | 1,825.9 | 4,066.3 | 4,647.3 | - |
| Total Operating Expenses | 45,691.0 | 49,289.0 | 43,248.0 | 51,743.0 | 35,287.0 | 22,591.0 | 27,273.5 | 31,605.6 | 25,738.6 | 19,803.6 | 23,668.7 | 44,220.5 | 44,238.7 | 39,367.9 | 41,318.5 | 31,449.3 | 23,565.8 | 33,618.9 | 25,402.1 |
| 2,859.1 |
| 2,147.2 |
| 1,854.6 |
| 1,772.1 |
| 1,193.4 |
| 2.3 |
| 7.4 |
| 11.4 |
| Interest Expense | 1,401.0 | 1,352.0 | 1,269.0 | 1,244.0 | 1,283.0 | 1,287.0 | 1,243.0 | 1,096.7 | 984.6 | 982.6 | 961.8 | 921.0 | 802.5 | 771.8 | 744.1 | 741.9 | 687.3 | (608.3) | (487.4) |
| Income From Equity Investments | 361.0 | 408.0 | 462.0 | 464.0 | 583.0 | 426.0 | 563.0 | 480.0 | 426.0 | 362.0 | 373.6 | 259.5 | 167.3 | 64.3 | 46.4 | 62.0 | 92.3 | 66.2 | 13.6 |
| Other Non-Operating Income | (1,367.0) | (1,303.0) | (1,228.0) | (1,210.0) | (1,278.0) | (1,273.0) | (1,346.0) | (1,109.8) | (1,047.6) | (1,004.3) | (984.3) | (919.1) | (802.7) | (698.4) | (743.6) | (737.4) | (689.0) | 4.9 | 60.4 |
| Pre-Tax Income | 5,899.0 | 6,035.0 | 5,701.0 | 5,697.0 | 4,825.0 | 3,762.0 | 4,732.7 | 4,298.8 | 2,881.3 | 2,576.4 | 2,555.9 | 2,856.6 | 2,664.6 | 2,410.8 | 2,115.5 | 1,409.8 | 1,165.6 | - | - |
| 26.1 |
| 25.3 |
| 31.0 |
| 15.8 |
| Net Income From Continuing Ops | 5,876.0 | 5,970.0 | 5,657.0 | 5,615.0 | 4,755.0 | 3,886.0 | 4,687.1 | 4,238.5 | 2,855.6 | 2,553.0 | 2,558.4 | 2,833.5 | 2,607.1 | 2,428.0 | 2,088.3 | 1,383.7 | 1,140.3 | 1,145.1 | 762.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 5,876.0 | 5,970.0 | 5,657.0 | 5,615.0 | 4,755.0 | 3,886.0 | 4,687.1 | 4,238.5 | 2,855.6 | 2,553.0 | 2,558.4 | 2,833.5 | 2,607.1 | 2,428.0 | 2,088.3 | 1,383.7 | 1,140.3 | 1,145.1 | 762.0 |
| Net Income Attributable To Parent | 5,810.0 | 5,897.0 | 5,529.0 | 5,487.0 | 4,634.0 | 3,775.0 | 4,591.3 | 4,172.4 | 2,799.3 | 2,513.1 | 2,521.2 | 2,787.4 | 2,596.9 | 2,419.9 | 2,046.9 | 320.8 | 204.1 | 164.0 | 109.0 |
| Less: Minority Interest | - | - | - | - | - | - | 95.8 | 66.1 | 56.3 | 39.9 | 37.2 | 46.1 | 10.2 | 8.1 | 41.4 | 1,062.9 | 936.2 | 981.1 | 653.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 5,755.0 | 5,841.0 | 5,479.0 | 5,441.0 | 4,597.0 | 3,743.0 | 4,563.6 | 4,150.9 | 2,799.3 | 2,513.1 | 2,521.2 | 2,787.4 | 2,596.9 | 2,419.9 | 2,046.9 | 320.8 | 204.1 | 164.0 | 109.0 |
| 0.99 |
| 0.89 |
| 0.97 |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.38 | 1.15 | 0.99 | 0.89 | 0.97 |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 824.6 | 274.5 | 206.7 | - | - |
| Shares Diluted | 2,188.0 | 2,192.0 | 2,194.0 | 2,199.0 | 2,203.0 | 2,202.0 | 2,201.7 | 2,187.0 | 2,154.3 | 2,089.1 | 1,998.6 | 1,895.2 | 1,842.6 | 1,786.4 | 859.9 | 278.5 | 206.7 | - | - |
| 2,532.7 |
| - |
| - |
| EBIT | 7,266.0 | 7,338.0 | 6,929.0 | 6,907.0 | 6,103.0 | 5,035.0 | 6,078.7 | 5,408.6 | 3,928.9 | 3,580.7 | 3,540.2 | 3,775.7 | 3,467.3 | 3,109.2 | 2,859.1 | 2,147.2 | 1,854.6 | 1,772.1 | 1,193.4 |