| (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 | 11,800.0 | 13,269.0 | 17,286.0 | 16,128.0 | 12,761.0 | 10,219.0 | 9,556.0 | 9,664.0 | 8,347.0 | 6,973.0 | 6,897.0 | 7,404.0 | 8,082.0 | 8,493.0 | 9,735.0 | 10,346.0 | 8,510.0 | 9,842.0 | |
| Cost of Revenue | 7,801.0 | 8,049.0 | 8,999.0 | 8,493.0 | 7,435.0 | 6,430.0 | 5,860.0 | 5,803.0 | 5,075.0 | 4,514.0 | 4,565.0 | 4,906.0 | 5,468.0 | 5,710.0 | 6,161.0 | 6,331.0 | 5,884.0 | ||
| Gross Profit | 3,999.0 | 5,220.0 | 8,287.0 | 7,635.0 | 5,326.0 | 3,789.0 | 3,696.0 | 3,861.0 | 3,272.0 | 2,459.0 | 2,332.0 | 2,498.0 | 2,614.0 | 2,783.0 | 3,574.0 | 4,015.0 | |||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 2,044.0 | 2,077.0 | 2,100.0 | 1,901.0 | 1,723.0 | 1,548.0 | 1,498.0 | 1,398.0 | 1,296.0 | 1,331.0 | 1,425.0 | 1,520.0 | 1,816.0 | 2,413.0 | |||||
| Operating Income | |||||||||||||||||||
| Operating Income | 175.0 | 1,676.0 | 4,611.0 | 4,439.0 | 2,419.0 | 1,323.0 | 1,203.0 | 1,400.0 | 1,005.0 | 227.0 | 109.0 | 168.0 | (465.0) | (2,081.0) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 223.0 | 303.0 | 226.0 | 71.0 | 13.0 | 34.0 | 55.0 | 47.0 | 30.0 | 20.0 | 18.0 | 12.0 | 18.0 | 41.0 | 21.0 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 220.0 | 313.0 | 541.0 | 520.0 | 331.0 | 159.0 | 156.0 | 96.0 | 143.0 | 31.0 | (21.0) | (23.0) | 37.0 | 51.0 | 181.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 0.19 | 1.73 | 4.66 | 4.37 | 2.21 | 1.24 | 1.15 | 1.43 | 0.91 | 0.19 | 0.12 | 0.14 | (0.56) | (1.31) | 0.74 | 0.94 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 2,029.0 | 3,436.0 | 6,172.0 | 5,655.0 | 3,464.0 | 2,246.0 | 2,057.0 | 2,191.0 | 1,655.0 | 923.0 | 845.0 | 979.0 | 445.0 | (974.0) | 1,325.0 | 1,716.0 | |||
| 10,001.0 |
| 6,282.0 |
| 6,465.0 |
| 2,626.0 |
| 3,560.0 |
| 3,536.0 |
| 2,352.0 |
| 2,350.0 |
| 2,365.0 |
| 2,152.0 |
| 1,802.0 |
| Selling General & Administrative | 1,632.0 | 1,649.0 | 1,631.0 | 1,454.0 | 1,323.0 | 1,109.0 | 1,093.0 | 1,095.0 | 981.0 | 907.0 | 897.0 | 927.0 | 1,066.0 | 1,166.0 | 1,210.0 | 1,175.0 | 1,159.0 | 1,187.0 | 1,099.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1,854.0 | 1,760.0 | 1,561.0 | 1,216.0 | 1,045.0 | 923.0 | 854.0 | 791.0 | 650.0 | 696.0 | 736.0 | 811.0 | 910.0 | 1,107.0 | 1,279.0 | 1,240.0 | 1,367.0 | 1,366.0 | 1,413.0 |
| Amortization of Intangibles | 101.0 | 102.0 | 97.0 | 103.0 | 93.0 | 79.0 | 69.0 | 64.0 | 58.0 | 61.0 | 60.0 | 61.0 | 72.0 | 177.0 | 211.0 | 207.0 | 208.0 | 141.0 | - |
| Other Operating Expenses | 228.0 | 182.0 | 55.0 | 159.0 | 141.0 | 202.0 | 103.0 | 53.0 | 55.0 | 99.0 | 164.0 | 207.0 | 95.0 | 0.0 | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 46.0 |
| 476.0 |
| (1,023.0) |
| (198.0) |
| (545.0) |
| 31.0 |
| 59.0 |
| 132.0 |
| - |
| Interest Expense | 55.0 | 85.0 | 55.0 | 13.0 | 42.0 | 54.0 | 54.0 | 54.0 | 52.0 | 40.0 | 40.0 | 30.0 | 23.0 | 76.0 | 46.0 | 34.0 | 50.0 | - | - |
| Income From Equity Investments | - | - | - | - | - | 2.0 | 1.0 | 8.0 | (2.0) | 7.0 | 2.0 | (43.0) | (122.0) | (24.0) | (28.0) | 242.0 | (337.0) | (553.0) | 14.0 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 400.0 | 1,878.0 | 4,763.0 | 4,486.0 | 2,337.0 | 1,267.0 | 1,189.0 | 1,389.0 | 953.0 | 201.0 | 89.0 | 106.0 | (592.0) | (2,137.0) | 336.0 | 691.0 | (1,496.0) | - | - |
| 149.0 |
| (95.0) |
| (43.0) |
| (23.0) |
| Net Income From Continuing Ops | 180.0 | 1,565.0 | 4,222.0 | 3,966.0 | 2,006.0 | 1,108.0 | 1,033.0 | 1,293.0 | 810.0 | 170.0 | 110.0 | 129.0 | (629.0) | (2,188.0) | 155.0 | 542.0 | (1,401.0) | (780.0) | (471.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 180.0 | 1,565.0 | 4,222.0 | 3,966.0 | 2,006.0 | 1,108.0 | 1,033.0 | 1,293.0 | 810.0 | 170.0 | 110.0 | 129.0 | (629.0) | (2,188.0) | 155.0 | 542.0 | (1,401.0) | (780.0) | (471.0) |
| Net Income Attributable To Parent | 166.0 | 1,557.0 | 4,211.0 | 3,960.0 | 2,000.0 | 1,106.0 | 1,032.0 | 1,287.0 | 802.0 | 165.0 | 104.0 | 128.0 | (500.0) | (1,158.0) | 650.0 | 830.0 | (1,131.0) | (786.0) | (477.0) |
| Less: Minority Interest | 14.0 | 8.0 | 11.0 | 6.0 | 6.0 | 2.0 | 1.0 | 6.0 | 8.0 | 5.0 | 6.0 | 1.0 | (129.0) | (1,030.0) | (495.0) | (288.0) | (270.0) | 6.0 | 6.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 166.0 | 1,557.0 | 4,211.0 | 3,960.0 | 2,000.0 | 1,106.0 | 1,032.0 | 1,287.0 | 802.0 | 165.0 | 104.0 | 128.0 | (500.0) | (1,158.0) | 650.0 | 830.0 | (1,131.0) | (786.0) | (477.0) |
| (1.29) |
| (0.88) |
| (0.53) |
| EPS Diluted | 0.18 | 1.66 | 4.46 | 4.19 | 2.16 | 1.20 | 1.14 | 1.41 | 0.89 | 0.19 | 0.12 | 0.14 | (0.56) | (1.31) | 0.72 | 0.92 | (1.29) | (0.88) | (0.53) |
| Shares Basic | 893.3 | 901.2 | 903.5 | 905.6 | 904.3 | 894.6 | 894.3 | 899.4 | 884.7 | 881.2 | 876.5 | 886.5 | 889.5 | 886.7 | 883.6 | 880.4 | 876.9 | 892.0 | - |
| Shares Diluted | 923.1 | 939.3 | 944.2 | 946.2 | 924.8 | 919.7 | 903.6 | 911.0 | 906.1 | 886.3 | 880.6 | 889.8 | 889.5 | 886.7 | 904.5 | 911.1 | 876.9 | 892.0 | - |
| 344.0 |
| 1,168.0 |
| 868.0 |
| EBIT | 175.0 | 1,676.0 | 4,611.0 | 4,439.0 | 2,419.0 | 1,323.0 | 1,203.0 | 1,400.0 | 1,005.0 | 227.0 | 109.0 | 168.0 | (465.0) | (2,081.0) | 46.0 | 476.0 | (1,023.0) | (198.0) | (545.0) |