| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 5,131.0 | 5,698.0 | 5,143.0 | 5,007.0 | 4,777.0 | 5,320.0 | 4,863.0 | 4,839.0 | 4,650.0 | 5,206.0 | 4,822.0 | 4,817.0 | 4,707.0 | 4,938.0 | 4,576.0 | 4,484.0 | 4,343.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | 345.0 | 322.0 | 292.0 | 302.0 | 344.0 | 344.0 | 316.0 | 327.0 | 324.0 | 315.0 | 322.0 | 298.0 | 270.0 | 271.0 | 260.0 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 515.0 | 827.0 | 653.0 | 654.0 | 629.0 | 801.0 | 676.0 | 608.0 | 540.0 | 689.0 | 617.0 | 570.0 | 559.0 | 777.0 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 94.0 | 218.0 | 179.0 | 113.0 | 104.0 | 96.0 | 168.0 | 143.0 | 124.0 | 193.0 | 250.0 | 137.0 | 163.0 | 150.0 | 129.0 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.85 | - | 0.98 | 1.06 | 1.23 | - | 1.03 | 0.94 | 0.82 | - | 0.82 | 0.92 | 0.42 | - | 1.07 | 1.07 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 593.0 | - | - | - | 695.0 | - | - | - | 608.0 | - | - | - | 620.0 | - | - | - | |
| 257.0 |
| 238.0 |
| Selling General & Administrative | 1,117.0 | 1,111.0 | 1,045.0 | 1,029.0 | 1,040.0 | 1,130.0 | 1,034.0 | 1,067.0 | 1,038.0 | 1,152.0 | 996.0 | 1,072.0 | 1,062.0 | 884.0 | 908.0 | 908.0 | 931.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 78.0 | - | - | - | 66.0 | - | - | - | 68.0 | - | - | - | 61.0 | - | - | - | 56.0 |
| Amortization of Intangibles | 75.0 | 72.0 | 74.0 | 75.0 | 70.0 | 74.0 | 77.0 | 81.0 | 80.0 | 84.0 | 89.0 | 93.0 | 96.0 | 98.0 | 103.0 | 101.0 | 103.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,462.0 | 1,434.0 | 1,337.0 | 1,331.0 | 1,383.0 | 1,473.0 | 1,350.0 | 1,395.0 | 1,362.0 | 1,467.0 | 1,318.0 | 1,370.0 | 1,332.0 | 1,155.0 | 1,168.0 | 1,165.0 | 1,169.0 |
| 605.0 |
| 631.0 |
| 509.0 |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | (3.0) | (1.0) | 0.0 | 1.0 | 3.0 | 3.0 | 2.0 | 2.0 | 1.0 | 2.0 | 0.0 | 5.0 | 4.0 | 1.0 | 3.0 | 6.0 | 3.0 |
| Other Non-Operating Income | 36.0 | 33.0 | 26.0 | (1.0) | 99.0 | 53.0 | 9.0 | 1.0 | (8.0) | 1.0 | 63.0 | 14.0 | 8.0 | (1.0) | 18.0 | 19.0 | 26.0 |
| Pre-Tax Income | 505.0 | 820.0 | 643.0 | 613.0 | 692.0 | 833.0 | 658.0 | 578.0 | 512.0 | 609.0 | 636.0 | 570.0 | 546.0 | 718.0 | 622.0 | 639.0 | 533.0 |
| 153.0 |
| 131.0 |
| Net Income From Continuing Ops | 411.0 | 602.0 | 464.0 | 500.0 | 588.0 | 737.0 | 490.0 | 435.0 | 388.0 | 416.0 | 386.0 | 433.0 | 383.0 | 568.0 | 493.0 | 486.0 | 402.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | 0.0 | - | - | - | (4.0) | 0.0 | - | - | 0.0 | 12.0 | - |
| Net Income | 411.0 | 602.0 | 464.0 | 500.0 | 588.0 | 737.0 | 490.0 | 435.0 | 388.0 | 416.0 | 382.0 | 433.0 | 383.0 | 574.0 | 493.0 | 498.0 | 402.0 |
| Net Income Attributable To Parent | 389.0 | 588.0 | 446.0 | 486.0 | 564.0 | 721.0 | 470.0 | 428.0 | 374.0 | 403.0 | 375.0 | 418.0 | 372.0 | 555.0 | 487.0 | 485.0 | 389.0 |
| Less: Minority Interest | 22.0 | 14.0 | 18.0 | 14.0 | 24.0 | 17.0 | 19.0 | 7.0 | 14.0 | 13.0 | 7.0 | 15.0 | 11.0 | 19.0 | 6.0 | 13.0 | 13.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 389.0 | 588.0 | 446.0 | 486.0 | 564.0 | 721.0 | 470.0 | 428.0 | 374.0 | 403.0 | 375.0 | 418.0 | 189.0 | 555.0 | 487.0 | 485.0 | 389.0 |
| 0.86 |
| EPS Diluted | 0.85 | - | 0.98 | 1.06 | 1.23 | - | 1.02 | 0.93 | 0.81 | - | 0.82 | 0.91 | 0.41 | - | 1.07 | 1.07 | 0.86 |
| Shares Basic | 456.0 | - | 456.0 | 457.0 | 457.0 | - | 457.0 | 457.0 | 456.0 | - | 455.0 | 455.0 | 454.0 | - | 454.0 | 454.0 | 454.0 |
| Shares Diluted | 457.0 | - | 457.0 | 458.0 | 459.0 | - | 459.0 | 459.0 | 459.0 | - | 458.0 | 458.0 | 457.0 | - | 454.0 | 454.0 | 454.0 |
| 565.0 |
| EBIT | 515.0 | 827.0 | 653.0 | 654.0 | 629.0 | 801.0 | 676.0 | 608.0 | 540.0 | 689.0 | 617.0 | 570.0 | 559.0 | 777.0 | 605.0 | 631.0 | 509.0 |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 20,979.0 | 20,625.0 | 19,672.0 | 19,552.0 | 18,341.0 | 17,585.0 |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | 1,261.0 | 1,260.0 | 1,311.0 | 1,205.0 | 1,026.0 | 816.0 |
| Selling General & Administrative | 4,302.0 | 4,225.0 | 4,269.0 | 4,282.0 | 3,631.0 | 3,563.0 |
| Operating Income | ||||||
| Operating Income | 2,649.0 | 2,763.0 | 2,625.0 | 2,435.0 | 2,522.0 | 2,795.0 |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 604.0 | 614.0 | 531.0 | 743.0 | 563.0 | 600.0 |
| Net Income From Continuing Ops | 1,977.0 | 2,154.0 | 2,050.0 | 1,618.0 | 1,949.0 | 2,275.0 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 4.19 | 4.56 | 4.37 | 3.05 | 4.22 | 4.95 |
| EPS Diluted | 4.18 | 4.55 | 4.34 | 3.03 | 4.22 | 4.95 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | 3,050.0 | 2,893.0 | 2,683.0 | 2,750.0 | 3,020.0 |
| EBIT | 2,649.0 | 2,763.0 | 2,625.0 | 2,435.0 | 2,522.0 | 2,795.0 |
| Selling & Marketing | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | - | 287.0 | 268.0 | 248.0 | 228.0 | 225.0 |
| Amortization of Intangibles | 296.0 | 291.0 | 312.0 | 362.0 | 405.0 | 400.0 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 5,564.0 | 5,485.0 | 5,580.0 | 5,487.0 | 4,657.0 | 4,379.0 |
| (3.0) |
| 3.0 |
| 8.0 |
| 11.0 |
| 13.0 |
| 27.0 |
| Other Non-Operating Income | 94.0 | 157.0 | 55.0 | 86.0 | 62.0 | 123.0 |
| Pre-Tax Income | 2,581.0 | 2,768.0 | 2,581.0 | 2,361.0 | 2,512.0 | 2,875.0 |
| - |
| 0.0 |
| 0.0 |
| (4.0) |
| 18.0 |
| 18.0 |
| Net Income | 1,977.0 | 2,154.0 | 2,050.0 | 1,614.0 | 1,967.0 | 2,293.0 |
| Net Income Attributable To Parent | 1,909.0 | 2,084.0 | 1,993.0 | 1,568.0 | 1,916.0 | 2,247.0 |
| Less: Minority Interest | 68.0 | 70.0 | 57.0 | 46.0 | 51.0 | 46.0 |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,909.0 | 2,084.0 | 1,993.0 | 1,385.0 | 1,916.0 | 2,247.0 |
| 456.0 |
| 456.0 |
| 456.0 |
| 455.0 |
| 454.0 |
| 454.0 |
| Shares Diluted | 457.0 | 458.0 | 459.0 | 458.0 | 454.0 | 454.0 |