| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 16,105.3 | 14,425.4 | 14,573.2 | 13,990.6 | 13,747.3 | 11,290.0 | 8,509.5 | 9,767.5 | 8,315.3 | 5,498.9 | - | 2,011.5 | 1,614.1 | 1,345.1 | 1,187.3 | - | - | - |
| Cost of Revenue | 5,751.9 | 5,409.9 | 5,690.9 | 6,340.2 | 6,376.6 | 5,315.5 | 3,976.8 | 5,636.4 | 4,332.6 | 2,378.7 | 1,451.0 | 525.7 | 409.4 | 413.8 | 376.9 | 272.6 | - | - |
| Gross Profit | 10,353.3 | 9,015.5 | 8,882.3 | 7,650.4 | 7,370.7 | 5,974.5 | 4,532.6 | 4,131.1 | 3,982.7 | 3,120.2 | - | 1,485.8 | 1,204.7 | 931.3 | 810.4 | - | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | 2,533.8 | 2,400.9 | 2,321.9 | 2,180.5 | 2,208.8 | 1,589.2 | 1,208.5 | 1,133.4 | 671.9 | 438.9 | 333.3 | 213.3 | 152.2 | 115.3 | ||||
| Operating Income | ||||||||||||||||||
| Operating Income | 5,124.3 | 4,053.0 | 3,902.8 | 2,845.9 | 2,576.2 | 2,228.1 | 1,980.9 | 1,148.0 | 1,868.0 | 1,818.9 | 1,122.6 | 768.0 | 719.0 | 595.8 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 862.7 | 748.2 | 661.9 | 729.5 | 647.8 | 466.2 | 418.7 | 358.8 | 332.3 | 302.8 | 196.6 | 106.8 | 87.7 | 111.0 | 62.4 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 1.52 | 1.27 | 1.29 | 0.90 | 0.80 | 0.56 | 0.95 | 0.28 | 0.50 | 0.51 | 0.32 | 0.24 | 0.23 | 0.18 | 0.16 | 0.10 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 5,445.7 | 4,384.2 | 4,333.1 | 3,260.3 | 3,090.2 | 2,758.0 | 2,356.3 | 1,451.0 | 1,991.2 | 1,866.1 | 1,150.8 | 796.1 | 745.2 | 633.2 | 574.6 | 420.7 | ||
| - |
| - |
| 74.0 |
| 48.2 |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 2,090.6 | 1,938.2 | 1,967.6 | 1,943.2 | 1,916.7 | 1,640.4 | 893.6 | 1,385.6 | 1,069.4 | 645.5 | 456.7 | 305.4 | 180.7 | 145.5 | 134.9 | 99.5 | - | - |
| General & Administrative | 604.6 | 623.4 | 690.1 | 680.8 | 669.0 | 516.8 | 449.6 | 464.2 | 373.5 | 216.9 | 156.6 | 75.4 | 57.8 | 45.9 | 44.5 | 28.7 | - | - |
| Depreciation & Amortization | 321.4 | 331.3 | 430.3 | 414.4 | 514.0 | 529.9 | 375.4 | 303.0 | 123.2 | 47.2 | 28.2 | 28.1 | 26.2 | 37.5 | 46.6 | 35.2 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 5,229.0 | 4,962.5 | 4,979.5 | 4,804.5 | 4,794.5 | 3,746.4 | 2,551.7 | 2,983.1 | 2,114.7 | 1,301.3 | 946.5 | 594.1 | 390.7 | 306.8 | 253.4 | 176.4 | - | - |
| 528.0 |
| 385.5 |
| - |
| - |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | 0.6 | (14.3) | (1.9) | (12.4) | (11.8) | (7.9) | (0.9) | 0.1 | (0.2) | 0.2 | - | - |
| Other Non-Operating Income | 155.4 | 82.5 | 148.4 | 122.8 | 111.5 | 113.0 | 63.1 | 87.2 | 42.6 | 54.4 | 7.0 | 13.3 | 15.7 | - | - | (3.0) | - | - |
| Pre-Tax Income | 5,838.7 | 4,893.3 | 4,796.8 | 3,516.0 | 3,311.8 | 2,355.9 | 2,353.3 | 1,300.9 | 1,999.8 | 2,001.3 | 1,252.0 | 879.7 | 821.9 | 686.7 | 574.5 | 390.4 | - | - |
| 52.2 |
| - |
| - |
| Net Income From Continuing Ops | 4,976.0 | 4,145.1 | 4,134.9 | 2,786.4 | 2,663.9 | 1,889.7 | 1,934.6 | 942.1 | 1,667.5 | 1,698.5 | 1,055.4 | 772.9 | 734.3 | 575.7 | 512.1 | 338.2 | - | - |
| Net Income From Discontinued Ops | - | - | - | 90.6 | - | - | 1,143.7 | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 4,976.0 | 4,145.1 | 4,134.9 | 2,877.0 | 2,663.9 | 1,889.7 | 3,078.4 | 942.1 | 1,667.5 | 1,698.5 | 1,055.4 | 772.9 | 734.3 | 575.7 | 512.1 | 338.2 | - | - |
| Net Income Attributable To Parent | 4,828.2 | 4,069.1 | 4,143.7 | 2,949.1 | 2,729.5 | 1,969.3 | 3,089.6 | 930.9 | 1,667.5 | 1,671.4 | 1,039.7 | 766.6 | 734.1 | 583.9 | 513.9 | 338.8 | - | - |
| Less: Minority Interest | 147.8 | 76.0 | (8.9) | (72.1) | (65.5) | (79.6) | (11.2) | 11.2 | - | 27.1 | 15.7 | 6.3 | 0.2 | (8.2) | (1.8) | (0.6) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 4,827.6 | 4,068.6 | 4,143.2 | 2,948.7 | 2,645.2 | 1,848.7 | 3,050.6 | 894.8 | 1,645.8 | 1,671.4 | 1,039.7 | 766.6 | 734.1 | 583.9 | 513.9 | 338.8 | - | - |
| - |
| - |
| EPS Diluted | 1.50 | 1.26 | 1.27 | 0.89 | 0.79 | 0.55 | 0.94 | 0.27 | 0.50 | 0.51 | 0.31 | 0.23 | 0.23 | 0.18 | 0.16 | 0.10 | - | - |
| Shares Basic | 3,186.5 | 3,200.5 | 3,216.5 | 3,263.5 | 3,325.9 | 3,305.4 | 3,220.5 | 3,235.3 | 3,290.3 | 3,281.7 | 3,284.4 | 3,264.5 | 3,247.9 | 3,282.7 | 3,265.6 | 3,246.4 | 3,225.3 | 3,117.1 |
| Shares Diluted | 3,218.2 | 3,230.6 | 3,252.0 | 3,296.0 | 3,367.5 | 3,349.8 | 3,250.0 | 3,254.7 | 3,315.5 | 3,307.1 | 3,305.2 | 3,277.0 | 3,256.3 | 3,288.3 | 3,276.7 | 3,261.9 | 3,249.0 | 3,234.2 |
| - |
| - |
| EBIT | 5,124.3 | 4,053.0 | 3,902.8 | 2,845.9 | 2,576.2 | 2,228.1 | 1,980.9 | 1,148.0 | 1,868.0 | 1,818.9 | 1,122.6 | 768.0 | 719.0 | 595.8 | 528.0 | 385.5 | - | - |