| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 42,010.0 | 42,836.0 | 42,797.0 | 37,840.0 | 36,242.0 | 32,647.0 | 39,431.0 | 40,827.0 | 36,588.0 | 36,445.0 | 32,134.0 | 34,403.0 | 34,835.0 | 30,837.0 | 28,748.0 | 23,465.0 | 16,876.0 |
| Cost of Revenue | 36,021.0 | 37,037.0 | 37,185.0 | 33,188.0 | 31,097.0 | 28,207.0 | 34,022.0 | 35,055.0 | 30,895.0 | 31,123.0 | 27,559.0 | 29,468.0 | 30,287.0 | 27,019.0 | 25,434.0 | 20,483.0 | 15,387.0 |
| Gross Profit | 5,989.0 | 5,799.0 | 5,612.0 | 4,652.0 | 5,145.0 | 4,440.0 | 5,409.0 | 5,772.0 | 5,693.0 | 5,322.0 | 4,575.0 | 4,935.0 | 4,548.0 | 3,818.0 | 3,314.0 | 2,982.0 | |
| Operating Expenses | |||||||||||||||||
| Research & Development | 792.0 | 874.0 | 862.0 | 649.0 | 634.0 | 830.0 | 640.0 | 588.0 | 522.0 | 460.0 | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.0 | 25.0 | 22.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 425.0 | 446.0 | 320.0 | 237.0 | 395.0 | 329.0 | 591.0 | 619.0 | 741.0 | 706.0 | 711.0 | 683.0 | 360.0 | 324.0 | 202.0 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 2.94 | 3.52 | 4.24 | 2.04 | 5.04 | 2.52 | 5.61 | 6.65 | 5.91 | 5.19 | 4.94 | 4.41 | 6.85 | 6.17 | 4.26 | 4.36 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,489.0 |
| - |
| - |
| Selling General & Administrative | 2,221.0 | 2,061.0 | 2,050.0 | 1,660.0 | 1,717.0 | 1,587.0 | 1,697.0 | 1,664.0 | 1,668.0 | 1,601.0 | 1,448.0 | 1,612.0 | 1,616.0 | 1,510.0 | 1,382.0 | 1,247.0 | 1,155.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1,547.0 | 1,510.0 | 1,436.0 | 1,373.0 | 1,512.0 | 1,366.0 | 1,345.0 | 1,278.0 | 1,184.0 | 1,056.0 | 802.0 | 845.0 | 1,063.0 | 801.0 | 686.0 | 656.0 | (725.0) |
| Amortization of Intangibles | 166.0 | 167.0 | 137.0 | 106.0 | 114.0 | 85.0 | 93.0 | 84.0 | 125.0 | 100.0 | 48.0 | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | (63.0) | (39.0) | (30.0) | 166.0 | 46.0 | (144.0) | 108.0 | (156.0) | 25.0 | 191.0 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| (19.0) |
| Interest Expense | 275.0 | 309.0 | 242.0 | 126.0 | 122.0 | 105.0 | 104.0 | 113.0 | 90.0 | 100.0 | 58.0 | 47.0 | 34.0 | 34.0 | 19.0 | 11.0 | (26.0) |
| Income From Equity Investments | 143.0 | 101.0 | 112.0 | 89.0 | 148.0 | 189.0 | 178.0 | 277.0 | 253.0 | 233.0 | 204.0 | 203.0 | 196.0 | 151.0 | 121.0 | 132.0 | 112.0 |
| Other Non-Operating Income | (736.0) | (464.0) | (388.0) | (703.0) | (38.0) | (584.0) | (240.0) | (63.0) | (39.0) | (30.0) | 166.0 | (46.0) | (144.0) | 108.0 | (156.0) | (25.0) | (191.0) |
| Pre-Tax Income | 1,308.0 | 1,542.0 | 1,606.0 | 878.0 | 1,948.0 | 1,006.0 | 2,223.0 | 2,951.0 | 2,985.0 | 2,780.0 | 2,651.0 | 2,605.0 | 1,905.0 | 1,750.0 | 1,217.0 | 1,197.0 | (477.0) |
| 194.0 |
| (24.0) |
| Net Income From Continuing Ops | 883.0 | 1,096.0 | 1,286.0 | 641.0 | 1,553.0 | 677.0 | 1,632.0 | 2,332.0 | 2,255.0 | 2,031.0 | 1,946.0 | 1,924.0 | 1,545.0 | 1,426.0 | 1,015.0 | 1,003.0 | (453.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 883.0 | 1,096.0 | 1,286.0 | 641.0 | 1,553.0 | 677.0 | 1,632.0 | 2,332.0 | 2,244.0 | 2,074.0 | 2,007.0 | 1,880.0 | 1,545.0 | 1,426.0 | 1,015.0 | 1,003.0 | (453.0) |
| Net Income Attributable To Parent | 829.0 | 1,009.0 | 1,213.0 | 592.0 | 1,514.0 | 757.0 | 1,765.0 | 2,296.0 | 2,196.0 | 2,031.0 | 2,013.0 | 1,882.0 | 1,561.0 | 1,433.0 | 1,018.0 | 1,003.0 | (453.0) |
| Less: Minority Interest | 54.0 | 87.0 | 73.0 | 49.0 | 39.0 | (80.0) | (133.0) | 36.0 | 48.0 | 43.0 | - | (2.0) | (16.0) | (7.0) | (3.0) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 829.0 | 1,009.0 | 1,213.0 | 592.0 | 1,514.0 | 757.0 | 1,765.0 | 2,296.0 | 2,196.0 | 2,031.0 | 2,013.0 | 1,882.0 | 1,561.0 | 1,433.0 | 1,018.0 | 1,003.0 | (453.0) |
| (2.03) |
| EPS Diluted | 2.93 | 3.52 | 4.23 | 2.03 | 5.00 | 2.52 | 5.59 | 6.61 | 5.87 | 5.16 | 4.88 | 4.34 | 6.76 | 6.09 | 4.20 | 4.30 | (2.03) |
| Shares Basic | 281.7 | 286.8 | 286.2 | 290.4 | 300.6 | 299.7 | 314.7 | 345.4 | 371.8 | 391.0 | 407.5 | 427.1 | 227.9 | 232.4 | 239.3 | 230.0 | 223.6 |
| Shares Diluted | 282.5 | 286.9 | 286.6 | 291.2 | 302.8 | 300.4 | 315.8 | 347.5 | 373.9 | 393.2 | 412.7 | 433.2 | 230.8 | 235.2 | 242.8 | 233.0 | 223.6 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |