| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 12,640.0 | 11,761.0 | 9,903.0 | 9,636.0 | 9,168.0 | 8,244.0 | 6,547.0 | 6,276.0 | 5,843.0 | 5,971.0 | 4,682.0 | 4,352.0 | 1,730.0 | 1,363.0 | 1,327.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | 4,929.0 | 4,309.0 | 3,694.0 | 3,638.0 | 3,449.0 | 3,033.0 | 2,673.0 | 2,583.0 | 2,379.0 | 2,172.0 | 1,750.0 | 1,448.0 | 790.0 | 827.0 | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 976.0 | 826.0 | 456.0 | 310.0 | 1,629.0 | 658.0 | 521.0 | 500.0 | (28.0) | 586.0 | 358.0 | 402.0 | 184.0 | 228.0 | 238.0 |
| Per Share | |||||||||||||||
| EPS Basic | 5.79 | 4.80 | 4.20 | 2.59 | 7.22 | 3.79 | 3.44 | 3.46 | 4.29 | 2.40 | 2.29 | 1.72 | 3.24 | 7.59 | 6.97 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | 6,489.0 | 5,846.0 | 4,909.0 | 4,669.0 | 4,458.0 | 3,784.0 | 3,335.0 | 3,169.0 | 2,914.0 | 2,782.0 | 2,124.0 | 1,781.0 | 946.0 | 958.0 | 925.0 |
| EBIT | |||||||||||||||
| Selling General & Administrative | 293.0 | 307.0 | 266.0 | 226.0 | 215.0 | 185.0 | 161.0 | 151.0 | 155.0 | 116.0 | 116.0 | 143.0 | 51.0 | 37.0 | 34.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1,560.0 | 1,537.0 | 1,215.0 | 1,031.0 | 1,009.0 | 751.0 | 662.0 | 586.0 | 535.0 | 610.0 | 374.0 | 333.0 | 156.0 | 131.0 | 132.0 |
| Amortization of Intangibles | 994.0 | 1,012.0 | 749.0 | 610.0 | 622.0 | 388.0 | - | - | 272.0 | 323.0 | 160.0 | 151.0 | 76.0 | 69.0 | 76.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | (41.0) | (286.0) | (37.0) | - |
| Total Operating Expenses | 5,002.0 | 4,970.0 | 4,294.0 | 3,654.0 | 3,697.0 | 3,003.0 | 2,529.0 | 2,396.0 | 2,259.0 | 2,340.0 | 1,588.0 | 1,644.0 | 808.0 | 536.0 | 534.0 |
| 793.0 |
| Interest Expense |
| 803.0 |
| 910.0 |
| 808.0 |
| 616.0 |
| 423.0 |
| 357.0 |
| 285.0 |
| 244.0 |
| 187.0 |
| 178.0 |
| 97.0 |
| 96.0 |
| 56.0 |
| 39.0 |
| 35.0 |
| Income From Equity Investments | 79.0 | (62.0) | (122.0) | (1,340.0) | 34.0 | 55.0 | 0.0 | 0.0 | 36.0 | 25.0 | 6.0 | 25.0 | - | - | - |
| Other Non-Operating Income | (583.0) | (681.0) | (800.0) | (1,830.0) | 2,249.0 | (267.0) | (192.0) | (63.0) | 147.0 | (129.0) | (97.0) | (41.0) | (286.0) | (37.0) | (33.0) |
| Pre-Tax Income | 4,346.0 | 3,628.0 | 2,894.0 | 1,808.0 | 5,698.0 | 2,766.0 | 2,481.0 | 2,520.0 | 2,526.0 | 2,043.0 | 1,653.0 | 1,407.0 | 504.0 | 790.0 | 760.0 |
| Net Income From Continuing Ops | 3,370.0 | 2,802.0 | 2,438.0 | 1,498.0 | 4,069.0 | 2,108.0 | 1,960.0 | 2,020.0 | 2,554.0 | 1,449.0 | 1,295.0 | 1,005.0 | 320.0 | 562.0 | 522.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 11.0 | (50.0) | 0.0 | - |
| Net Income | 3,370.0 | 2,802.0 | 2,438.0 | 1,498.0 | 4,069.0 | 2,108.0 | 1,960.0 | 2,020.0 | 2,554.0 | 1,457.0 | 1,295.0 | 1,016.0 | 270.0 | 562.0 | 522.0 |
| Net Income Attributable To Parent | 3,315.0 | 2,754.0 | 2,368.0 | 1,446.0 | 4,058.0 | 2,089.0 | 1,933.0 | 1,988.0 | 2,526.0 | 1,430.0 | 1,274.0 | 981.0 | 254.0 | 552.0 | 510.0 |
| Less: Minority Interest | - | - | 70.0 | 52.0 | 11.0 | 19.0 | 27.0 | 32.0 | 28.0 | (27.0) | (21.0) | (35.0) | (16.0) | (10.0) | (12.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 3,315.0 | 2,754.0 | 2,368.0 | 1,446.0 | 4,058.0 | 2,089.0 | 1,933.0 | 1,988.0 | 2,526.0 | 1,430.0 | 1,274.0 | 981.0 | 254.0 | 552.0 | 510.0 |
| 5.77 |
| 4.78 |
| 4.19 |
| 2.58 |
| 7.18 |
| 3.77 |
| 3.42 |
| 3.43 |
| 4.25 |
| 2.39 |
| 2.28 |
| 1.71 |
| 3.21 |
| 7.52 |
| 6.90 |
| Shares Basic | 572.0 | 573.0 | 564.0 | 559.0 | 562.0 | 552.0 | 561.0 | 575.0 | 589.0 | 595.0 | 556.0 | 570.0 | 78.0 | 73.0 | 73.0 |
| Shares Diluted | 575.0 | 576.0 | 565.0 | 561.0 | 565.0 | 555.0 | 565.0 | 579.0 | 594.0 | 599.0 | 559.0 | 573.0 | 79.0 | 73.0 | 74.0 |
| 4,929.0 |
| 4,309.0 |
| 3,694.0 |
| 3,638.0 |
| 3,449.0 |
| 3,033.0 |
| 2,673.0 |
| 2,583.0 |
| 2,379.0 |
| 2,172.0 |
| 1,750.0 |
| 1,448.0 |
| 790.0 |
| 827.0 |
| 793.0 |