| (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 | 18,454.0 | 17,510.0 | 15,901.0 | 14,044.0 | 14,657.0 | 12,583.0 | 14,931.0 | 14,066.0 | 13,735.0 | 13,105.0 | 13,415.0 | 14,325.0 | 14,613.0 | 14,072.0 | 14,129.0 | 14,615.0 | 14,117.0 | 13,247.0 | |
| Cost of Revenue | - | - | - | - | - | - | 1,082.0 | 923.0 | 299.0 | 271.0 | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | 13,849.0 | 13,143.0 | 13,436.0 | 12,834.0 | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 511.0 | 380.0 | 451.0 | 223.0 | 475.0 | (173.0) | 248.0 | 128.0 | 170.0 | 220.0 | (43.0) | 457.0 | 656.0 | 513.0 | 532.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 7.98 | 6.42 | 6.30 | 3.39 | 6.02 | (3.32) | 3.08 | 1.99 | 3.46 | 1.93 | 0.72 | 1.55 | 1.53 | 1.44 | 2.62 | 3.08 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 14,302.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 607.0 | 580.0 | 534.0 | 509.0 | 503.0 | 673.0 | 898.0 | 880.0 | 854.0 | 841.0 | 955.0 | 861.0 | 774.0 | 758.0 | 833.0 | 816.0 | 784.0 | 692.0 | 471.0 |
| Amortization of Intangibles | - | 4.0 | 3.0 | 3.0 | 3.0 | 61.0 | 45.0 | 32.0 | 20.0 | 3.0 | 3.0 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1,389.0 | 1,213.0 | 880.0 | 688.0 | 2,957.0 | 4,720.0 | 4,950.0 | 4,828.0 | 4,665.0 | 4,844.0 | 4,499.0 | 3,585.0 | 3,170.0 | 3,084.0 | 3,167.0 | 3,652.0 | 2,972.0 | 2,767.0 | 2,256.0 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | 437.0 | 441.0 | 376.0 | 378.0 | 424.0 | 515.0 | 591.0 | 574.0 | 646.0 | 536.0 | 520.0 | 498.0 | 425.0 | 426.0 | 522.0 | 517.0 | 448.0 | 345.0 | 319.0 |
| Income From Equity Investments | 74.0 | 58.0 | 120.0 | 139.0 | 26.0 | (73.0) | 69.0 | 73.0 | 81.0 | 41.0 | 43.0 | (62.0) | 12.0 | 24.0 | 24.0 | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 2,283.0 | 1,874.0 | 1,996.0 | 1,114.0 | 2,160.0 | (1,464.0) | 1,119.0 | 834.0 | 1,582.0 | 936.0 | 244.0 | 1,810.0 | 2,277.0 | 2,022.0 | 2,226.0 | - | - | - | - |
| 894.0 |
| 345.0 |
| 7.0 |
| 995.0 |
| Net Income From Continuing Ops | 1,772.0 | 1,494.0 | 1,545.0 | 891.0 | 1,685.0 | (1,291.0) | 871.0 | 706.0 | 1,412.0 | 716.0 | 287.0 | 1,353.0 | 1,621.0 | 1,509.0 | 1,694.0 | 2,008.0 | 1,385.0 | 580.0 | 2,199.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | (391.0) | (552.0) | (399.0) | - | (20.0) | (2.0) | 4,713.0 | 901.0 |
| Net Income | 1,772.0 | 1,494.0 | 1,545.0 | 891.0 | 1,685.0 | (1,291.0) | 871.0 | 706.0 | 1,412.0 | 716.0 | 287.0 | 962.0 | 1,069.0 | 1,110.0 | 1,694.0 | 1,988.0 | 1,383.0 | 5,293.0 | 3,100.0 |
| Net Income Attributable To Parent | 1,667.0 | 1,414.0 | 1,434.0 | 822.0 | 1,562.0 | (931.0) | 932.0 | 636.0 | 1,164.0 | 654.0 | 260.0 | 591.0 | 595.0 | 568.0 | 1,062.0 | 1,289.0 | 564.0 | 4,530.0 | 2,488.0 |
| Less: Minority Interest | 105.0 | 80.0 | 111.0 | 69.0 | 123.0 | (360.0) | (61.0) | 70.0 | 248.0 | 62.0 | 27.0 | 371.0 | 474.0 | 542.0 | 632.0 | 699.0 | 819.0 | 763.0 | 612.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,667.0 | 1,414.0 | 1,434.0 | 822.0 | 1,562.0 | (931.0) | 932.0 | 636.0 | 1,164.0 | 654.0 | 260.0 | 591.0 | 595.0 | 568.0 | 1,062.0 | 1,289.0 | 564.0 | 4,530.0 | 2,488.0 |
| 1.30 |
| - |
| - |
| EPS Diluted | 7.97 | 6.41 | 6.29 | 3.38 | 6.00 | (3.32) | 3.07 | 1.99 | 3.45 | 1.93 | 0.72 | 1.55 | 1.53 | 1.43 | 2.62 | 3.07 | 1.30 | - | - |
| Shares Basic | 209.0 | 220.3 | 227.5 | 242.8 | 259.7 | 280.3 | 302.7 | 319.1 | 336.6 | 338.0 | 362.4 | 381.9 | 388.6 | 395.1 | 404.5 | 418.7 | 432.8 | - | - |
| Shares Diluted | 209.1 | 220.5 | 227.8 | 243.3 | 260.2 | 280.3 | 303.4 | 319.9 | 337.5 | 338.3 | 362.7 | 382.6 | - | 395.9 | 405.3 | 419.5 | 433.5 | - | - |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |