| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 187,197.0 | 158,758.0 | 152,771.0 | 151,690.0 | 149,326.0 | 114,299.1 | 82,864.8 | 67,198.0 | 55,689.4 | 37,465.3 | 27,985.9 | 18,535.0 | - | - |
| Cost of Revenue | 157,163.0 | 133,568.0 | 130,277.0 | 130,366.0 | 129,072.0 | 97,577.6 | 70,738.5 | 57,605.4 | 47,879.3 | 31,787.2 | 24,237.9 | 16,380.0 | - | - |
| Gross Profit | 30,034.0 | 25,190.0 | 22,494.0 | 21,324.0 | 20,254.0 | 16,721.6 | 12,126.3 | 9,592.6 | 7,810.1 | 5,678.1 | 3,748.0 | 2,155.0 | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | 3,179.0 | 2,333.0 | 2,309.0 | 2,449.0 | 2,563.0 | 2,474.9 | 2,099.8 | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | 397.0 | 5,307.0 | 3,665.0 | 2,860.0 | 650.0 | 1,891.6 | 1,292.0 | (380.9) | (128.4) | (308.9) | (997.2) | (935.2) | - | - |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | 422.0 | 256.5 | 308.0 | 388.9 | 69.4 | 64.1 | 102.8 | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | 312.0 | 943.0 | 1,182.0 | 605.0 | 296.0 | 227.1 | 258.9 | 62.1 | 21.5 | 25.9 | (2.2) | 3.1 | - | - |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 0.99 | 1.90 | 1.08 | 0.48 | (0.18) | 2.51 | 0.60 | (0.13) | (0.01) | (0.20) | (0.53) | (0.86) | - | - |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | 1,791.0 | 6,527.0 | 4,833.0 | 3,909.0 | 1,628.0 | 2,821.5 | 2,129.2 | 427.7 | 516.0 | 214.4 | (592.9) | (669.2) | - | - |
| EBIT | ||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1,713.0 | 1,218.0 | 1,368.0 | 1,603.0 | 1,814.0 | 982.2 | 788.6 | 750.4 | 647.8 | 671.7 | 444.1 | 847.8 | - | - |
| Depreciation & Amortization | 1,394.0 | 1,220.0 | 1,168.0 | 1,049.0 | 978.0 | 929.9 | 837.1 | 808.7 | 644.4 | 523.3 | 404.3 | 266.0 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | 67,578.9 | 55,817.8 | 37,774.2 | 28,983.1 | 19,470.2 | - | - |
| 401.0 |
| 397.0 |
| 406.0 |
| 305.0 |
| 190.0 |
| 172.4 |
| 104.1 |
| 124.3 |
| 148.1 |
| 37.4 |
| 12.7 |
| 4.6 |
| - |
| - |
| Income From Equity Investments | 1,147.0 | 319.0 | 142.0 | (318.0) | (772.0) | 657.7 | (249.7) | (161.9) | (296.1) | (401.2) | (483.9) | - | - | - |
| Other Non-Operating Income | 2,478.0 | 1,832.0 | 1,056.0 | (225.0) | (93.0) | 4,989.5 | 772.1 | 13.8 | 202.3 | 212.3 | (21.7) | 34.9 | - | - |
| Pre-Tax Income | 3,621.0 | 7,061.0 | 4,457.0 | 2,012.0 | (405.0) | 7,788.3 | 1,966.8 | (345.2) | 18.6 | (465.8) | (1,451.4) | (802.2) | - | - |
| 3,309.0 |
| 6,118.0 |
| 3,275.0 |
| 1,407.0 |
| (701.0) |
| 7,561.3 |
| 1,707.9 |
| (407.3) |
| (2.9) |
| (491.7) |
| (1,449.2) |
| (805.3) |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | 1.1 | - | - | - | - | - |
| Net Income | 3,309.0 | 6,118.0 | 3,275.0 | 1,407.0 | (701.0) | 7,561.3 | 1,707.9 | (407.3) | (1.8) | (491.7) | (1,449.2) | (805.3) | - | - |
| Net Income Attributable To Parent | 2,807.0 | 5,666.0 | 3,403.0 | 1,508.0 | (556.0) | 7,572.7 | 1,707.9 | (407.3) | (1.8) | (548.3) | (1,447.7) | (805.3) | - | - |
| Less: Minority Interest | 502.0 | 452.0 | (128.0) | (101.0) | (145.0) | (11.4) | - | - | - | - | (1.5) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 2,807.0 | 5,666.0 | 3,403.0 | 1,507.0 | (559.0) | 7,571.7 | 1,750.1 | (362.4) | (23.4) | (548.3) | (1,447.7) | (2,087.8) | - | - |
| 0.92 |
| 1.84 |
| 1.07 |
| 0.47 |
| (0.18) |
| 2.43 |
| 0.59 |
| (0.13) |
| (0.01) |
| (0.20) |
| (0.53) |
| (0.86) |
| - |
| - |
| Shares Basic | 2,847.2 | 2,989.7 | 3,144.2 | 3,125.6 | 3,107.4 | 3,021.8 | 2,912.6 | 2,877.9 | 2,844.8 | 2,804.8 | 2,735.0 | 2,419.7 | 1,694.5 | 1,523.6 |
| Shares Diluted | 2,978.0 | 3,076.1 | 3,170.5 | 3,180.9 | 3,107.4 | 3,109.0 | 2,967.3 | 2,877.9 | 2,911.5 | 2,804.8 | 2,735.0 | 2,419.7 | 1,694.5 | 1,523.6 |
| 397.0 |
| 5,307.0 |
| 3,665.0 |
| 2,860.0 |
| 650.0 |
| 1,891.6 |
| 1,292.0 |
| (380.9) |
| (128.4) |
| (308.9) |
| (997.2) |
| (935.2) |
| - |
| - |