| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 6,020.0 | 7,171.0 | 6,057.0 | 6,022.0 | 5,866.0 | 6,436.0 | 5,494.0 | 5,422.0 | 5,243.0 | 5,815.0 | 4,909.0 | 4,996.0 | 4,778.0 | 5,202.0 | 4,479.0 | 4,493.0 | ||||||||||||||||||||||||
| 4,275.0 |
| 4,701.0 |
| 4,160.0 |
| 4,294.0 |
| 3,953.0 |
| 4,262.0 |
| 3,737.0 |
| 2,764.0 |
| 3,588.0 |
| 4,131.0 |
| 3,587.0 |
| 3,650.0 |
| 3,516.0 |
| 3,796.0 |
| 3,242.0 |
| 3,322.0 |
| 3,241.0 |
| 3,471.0 |
| 3,006.0 |
| 3,012.0 |
| 2,955.0 |
| 3,157.0 |
| 2,833.0 |
| 2,840.0 |
| Cost of Revenue | 2,210.0 | 2,543.0 | 2,205.0 | 2,181.0 | 2,122.0 | 2,262.0 | 1,977.0 | 2,006.0 | 1,910.0 | 2,112.0 | 1,751.0 | 1,815.0 | 1,762.0 | 1,966.0 | 1,697.0 | 1,667.0 | 1,541.0 | 1,656.0 | 1,518.0 | 1,522.0 | 1,444.0 | 1,545.0 | 1,276.0 | 1,216.0 | 1,257.0 | 1,428.0 | 1,257.0 | 1,270.0 | 1,233.0 | 1,340.0 | 1,087.0 | 1,132.0 | 1,104.0 | 1,230.0 | 1,022.0 | 1,021.0 | 991.0 | 1,062.0 | 960.0 | 998.0 |
| Gross Profit | 3,810.0 | 4,628.0 | 3,852.0 | 3,841.0 | 3,744.0 | 4,174.0 | 3,517.0 | 3,416.0 | 3,333.0 | 3,703.0 | 3,158.0 | 3,181.0 | 3,016.0 | 3,236.0 | 2,782.0 | 2,826.0 | 2,734.0 | 3,045.0 | 2,642.0 | 2,772.0 | 2,509.0 | 2,717.0 | 2,461.0 | 1,548.0 | 2,331.0 | 2,703.0 | 2,330.0 | 2,380.0 | 2,283.0 | 2,456.0 | 2,155.0 | 2,190.0 | 2,137.0 | 2,241.0 | 1,984.0 | 1,991.0 | 1,964.0 | 2,095.0 | 1,873.0 | 1,842.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 413.0 | 401.0 | 410.0 | 407.0 | 405.0 | 358.0 | 377.0 | 363.0 | 368.0 | 350.0 | 353.0 | 346.0 | 339.0 | 326.0 | 364.0 | 351.0 | 413.0 | 331.0 | 306.0 | 310.0 | 288.0 | 255.0 | 242.0 | 233.0 | 254.0 | 254.0 | 246.0 | 246.0 | 225.0 | 221.0 | 221.0 | 216.0 | 204.0 | 205.0 | 198.0 | 192.0 | 192.0 | 189.0 | 184.0 | 183.0 |
| Selling General & Administrative | 2,281.0 | 2,227.0 | 2,045.0 | 2,079.0 | 2,300.0 | 2,123.0 | 1,894.0 | 1,831.0 | 1,837.0 | 1,911.0 | 1,710.0 | 1,709.0 | 1,781.0 | 1,682.0 | 1,455.0 | 1,539.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 397.0 | 416.0 | 404.0 | 389.0 | 361.0 | 346.0 | 371.0 | 354.0 | 355.0 | - | - | - | 96.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 180.0 | 189.0 | 189.0 | 187.0 | 167.0 | 156.0 | 159.0 | 155.0 | 153.0 | 149.0 | 164.0 | 161.0 | 161.0 | 158.0 | 159.0 | 160.0 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 2,874.0 | 2,824.0 | 2,717.0 | 2,728.0 | 2,907.0 | 3,593.0 | 2,432.0 | 2,365.0 | 2,361.0 | 2,446.0 | 2,227.0 | 2,216.0 | 2,281.0 | 2,422.0 | 1,974.0 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 936.0 | 1,804.0 | 1,135.0 | 1,113.0 | 837.0 | 581.0 | 1,085.0 | 1,051.0 | 972.0 | 1,257.0 | 931.0 | 965.0 | 735.0 | 814.0 | 808.0 | 772.0 | 447.0 | 819.0 | 574.0 | 732.0 | 459.0 | 749.0 | 859.0 | (20.0) | 635.0 | 944.0 | 628.0 | 613.0 | 528.0 | 698.0 | 576.0 | 672.0 | 591.0 | 714.0 | 525.0 | 502.0 | 556.0 | 670.0 | 486.0 | 500.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 148.0 | 154.0 | 157.0 | 159.0 | 137.0 | - | 98.0 | 96.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 62.0 | 371.0 | (106.0) | (97.0) | 64.0 | 356.0 | (42.0) | (53.0) | (49.0) | 332.0 | (62.0) | (66.0) | (56.0) | (53.0) | 8.0 | (52.0) | (61.0) | |||||||||||||||||||||||
| Pre-Tax Income | 850.0 | 1,705.0 | 1,029.0 | 1,016.0 | 764.0 | 528.0 | 1,043.0 | 998.0 | 923.0 | 1,226.0 | 869.0 | 899.0 | 679.0 | 761.0 | 816.0 | 720.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 105.0 | 856.0 | 170.0 | 132.0 | 110.0 | (18.0) | 209.0 | 173.0 | 135.0 | 83.0 | 177.0 | 161.0 | 87.0 | 198.0 | 0.0 | 64.0 | 63.0 | 95.0 | 57.0 | 70.0 | 65.0 | 103.0 | 159.0 | (4.0) | 97.0 | 211.0 | 115.0 | 85.0 | 68.0 | (1,411.0) | (56.0) | 171.0 | 99.0 | 898.0 | 37.0 | 53.0 | 55.0 | 78.0 | 64.0 | 53.0 |
| Net Income From Continuing Ops | 745.0 | 849.0 | 859.0 | 884.0 | 654.0 | 546.0 | 834.0 | 825.0 | 788.0 | 1,143.0 | 692.0 | 738.0 | 592.0 | 563.0 | 816.0 | 656.0 | 323.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 745.0 | 849.0 | 859.0 | 884.0 | 654.0 | 546.0 | 834.0 | 825.0 | 788.0 | 1,143.0 | 692.0 | 738.0 | 592.0 | 563.0 | 816.0 | 656.0 | 323.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 745.0 | 849.0 | 859.0 | 884.0 | 654.0 | 546.0 | 834.0 | 825.0 | 788.0 | 1,143.0 | 692.0 | 738.0 | 592.0 | 563.0 | 816.0 | 656.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 745.0 | 849.0 | 859.0 | 884.0 | 654.0 | 546.0 | 834.0 | 825.0 | 788.0 | 1,143.0 | 692.0 | 738.0 | 592.0 | 563.0 | 816.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.95 | - | 2.25 | 2.32 | 1.71 | - | 2.18 | 2.17 | 2.07 | - | 1.82 | 1.95 | 1.56 | - | 2.16 | 1.73 | 0.86 | - | 1.17 | 1.57 | 0.80 | - | 1.66 | (0.22) | 1.32 | - | 1.24 | 1.29 | 1.10 | - | 1.58 | 1.21 | 1.18 | - | 1.16 | 1.04 | 1.19 | - | 0.95 | 1.02 |
| EPS Diluted | 1.93 | - | 2.22 | 2.29 | 1.69 | - | 2.16 | 2.14 | 2.05 | - | 1.80 | 1.93 | 1.54 | - | 2.14 | 1.72 | 0.84 | - | ||||||||||||||||||||||
| Shares Basic | 382.9 | - | 382.4 | 382.2 | 381.7 | - | 381.1 | 381.0 | 380.4 | - | 379.8 | 379.7 | 379.0 | - | 378.4 | 378.3 | 377.7 | - | ||||||||||||||||||||||
| Shares Diluted | 386.5 | - | 386.7 | 386.4 | 386.4 | - | 385.6 | 385.4 | 385.1 | - | 384.0 | 383.9 | 383.2 | - | 381.8 | 382.2 | 382.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1,333.0 | 2,220.0 | 1,539.0 | 1,502.0 | 1,198.0 | 927.0 | 1,456.0 | 1,405.0 | 1,327.0 | - | - | - | 831.0 | - | - | - | 539.0 | - | - | - | 554.0 | - | - | - | 715.0 | - | - | - | 604.0 | - | - | - | 665.0 | - | - | - | 618.0 | - | - | - |
| EBIT | 936.0 | 1,804.0 | 1,135.0 | 1,113.0 | 837.0 | 581.0 | 1,085.0 | 1,051.0 | 972.0 | 1,257.0 | 931.0 | 965.0 | 735.0 | 814.0 | 808.0 | 772.0 | 447.0 | 819.0 | 574.0 | |||||||||||||||||||||
| 1,710.0 |
| 1,745.0 |
| 1,602.0 |
| 1,505.0 |
| 1,575.0 |
| 1,562.0 |
| 1,244.0 |
| 1,225.0 |
| 1,330.0 |
| 1,380.0 |
| 1,291.0 |
| 1,282.0 |
| 1,403.0 |
| 1,431.0 |
| 1,242.0 |
| 1,190.0 |
| 1,236.0 |
| 1,217.0 |
| 1,103.0 |
| 1,130.0 |
| 1,102.0 |
| 1,093.0 |
| 1,057.0 |
| 1,043.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.0 |
| - |
| - |
| - |
| 95.0 |
| - |
| - |
| - |
| 80.0 |
| - |
| - |
| - |
| 76.0 |
| - |
| - |
| - |
| 74.0 |
| - |
| - |
| - |
| 62.0 |
| - |
| - |
| - |
| 150.0 |
| 145.0 |
| 144.0 |
| 149.0 |
| 181.0 |
| 130.0 |
| 114.0 |
| 110.0 |
| 118.0 |
| 112.0 |
| 116.0 |
| 122.0 |
| 114.0 |
| 93.0 |
| 112.0 |
| 110.0 |
| 102.0 |
| 96.0 |
| 92.0 |
| 95.0 |
| 88.0 |
| 89.0 |
| 89.0 |
| 88.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,054.0 |
| 2,287.0 |
| 2,226.0 |
| 2,068.0 |
| 2,040.0 |
| 2,050.0 |
| 1,968.0 |
| 1,602.0 |
| 1,568.0 |
| 1,696.0 |
| 1,759.0 |
| 1,702.0 |
| 1,767.0 |
| 1,755.0 |
| 1,758.0 |
| 1,579.0 |
| 1,518.0 |
| 1,546.0 |
| 1,527.0 |
| 1,459.0 |
| 1,489.0 |
| 1,408.0 |
| 1,425.0 |
| 1,387.0 |
| 1,342.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (62.0) |
| (79.0) |
| (70.0) |
| (92.0) |
| (78.0) |
| (79.0) |
| (67.0) |
| (45.0) |
| (8.0) |
| (47.0) |
| (48.0) |
| (48.0) |
| (41.0) |
| (42.0) |
| (49.0) |
| (49.0) |
| (65.0) |
| (54.0) |
| (58.0) |
| (57.0) |
| (82.0) |
| (67.0) |
| (67.0) |
| 386.0 |
| 757.0 |
| 495.0 |
| 662.0 |
| 367.0 |
| 671.0 |
| 780.0 |
| (87.0) |
| 590.0 |
| 936.0 |
| 581.0 |
| 565.0 |
| 480.0 |
| 657.0 |
| 534.0 |
| 623.0 |
| 542.0 |
| 649.0 |
| 471.0 |
| 444.0 |
| 499.0 |
| 588.0 |
| 419.0 |
| 433.0 |
| 662.0 |
| 438.0 |
| 592.0 |
| 302.0 |
| 568.0 |
| 621.0 |
| (83.0) |
| 493.0 |
| 725.0 |
| 466.0 |
| 480.0 |
| 412.0 |
| 2,068.0 |
| 590.0 |
| 452.0 |
| 443.0 |
| (249.0) |
| 434.0 |
| 391.0 |
| 444.0 |
| 510.0 |
| 355.0 |
| 380.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 662.0 |
| 438.0 |
| 592.0 |
| 302.0 |
| 568.0 |
| 621.0 |
| (83.0) |
| 493.0 |
| 725.0 |
| 466.0 |
| 480.0 |
| 412.0 |
| 2,068.0 |
| 590.0 |
| 452.0 |
| 443.0 |
| (249.0) |
| 434.0 |
| 391.0 |
| 444.0 |
| 510.0 |
| 355.0 |
| 380.0 |
| 323.0 |
| 662.0 |
| 438.0 |
| 592.0 |
| 302.0 |
| 568.0 |
| 621.0 |
| (83.0) |
| 493.0 |
| 725.0 |
| 466.0 |
| 480.0 |
| 412.0 |
| 2,068.0 |
| 590.0 |
| 452.0 |
| 443.0 |
| (249.0) |
| 434.0 |
| 391.0 |
| 444.0 |
| 510.0 |
| 355.0 |
| 380.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 656.0 |
| 323.0 |
| 662.0 |
| 438.0 |
| 592.0 |
| 302.0 |
| 568.0 |
| 621.0 |
| (83.0) |
| 493.0 |
| 725.0 |
| 466.0 |
| 480.0 |
| 412.0 |
| 2,068.0 |
| 590.0 |
| 452.0 |
| 443.0 |
| (249.0) |
| 434.0 |
| 391.0 |
| 444.0 |
| 510.0 |
| 355.0 |
| 380.0 |
| 1.14 |
| 1.55 |
| 0.79 |
| - |
| 1.63 |
| (0.22) |
| 1.30 |
| - |
| 1.23 |
| 1.26 |
| 1.09 |
| - |
| 1.55 |
| 1.19 |
| 1.16 |
| - |
| 1.14 |
| 1.03 |
| 1.17 |
| - |
| 0.94 |
| 1.00 |
| 377.1 |
| 376.9 |
| 376.3 |
| - |
| 375.7 |
| 375.5 |
| 374.8 |
| - |
| 374.2 |
| 373.9 |
| 373.3 |
| - |
| 374.1 |
| 373.9 |
| 374.0 |
| - |
| 374.2 |
| 373.9 |
| 373.4 |
| - |
| 374.4 |
| 374.2 |
| 382.7 |
| 382.3 |
| 381.7 |
| - |
| 380.2 |
| 375.5 |
| 379.7 |
| - |
| 380.3 |
| 379.5 |
| 379.3 |
| - |
| 380.2 |
| 380.1 |
| 380.7 |
| - |
| 380.2 |
| 379.8 |
| 379.3 |
| - |
| 379.0 |
| 378.5 |
| 732.0 |
| 459.0 |
| 749.0 |
| 859.0 |
| (20.0) |
| 635.0 |
| 944.0 |
| 628.0 |
| 613.0 |
| 528.0 |
| 698.0 |
| 576.0 |
| 672.0 |
| 591.0 |
| 714.0 |
| 525.0 |
| 502.0 |
| 556.0 |
| 670.0 |
| 486.0 |
| 500.0 |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 25,270.0 | 25,116.0 | 22,595.0 | 20,498.0 | 18,449.0 | 17,108.0 | 14,351.0 | 14,884.0 | 13,601.0 | 12,444.0 | 11,325.0 | 9,946.0 | 9,675.0 | 9,021.0 | 8,657.0 | 8,307.0 | 7,320.0 | 6,723.0 | ||
| Cost of Revenue | 9,139.0 | 9,051.0 | 8,155.0 | 7,440.0 | 6,871.0 | 6,140.0 | 5,294.0 | 5,188.0 | 4,663.0 | 4,264.0 | 3,821.0 | 3,344.0 | 3,319.0 | 3,002.0 | 2,781.0 | 2,811.0 | 2,286.0 | |||
| Gross Profit | 16,131.0 | 16,065.0 | 14,440.0 | 13,058.0 | 11,578.0 | 10,968.0 | 9,057.0 | 9,696.0 | 8,938.0 | 8,180.0 | 7,504.0 | 6,602.0 | 6,356.0 | 6,019.0 | 5,876.0 | 5,496.0 | ||||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | 1,631.0 | 1,623.0 | 1,466.0 | 1,388.0 | 1,454.0 | 1,235.0 | 984.0 | 971.0 | 862.0 | 787.0 | 715.0 | 625.0 | 614.0 | 536.0 | ||||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 4,988.0 | 4,889.0 | 3,689.0 | 3,888.0 | 2,841.0 | 2,584.0 | 2,223.0 | 2,713.0 | 2,537.0 | 2,297.0 | 2,175.0 | 1,861.0 | 1,246.0 | 1,256.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 1,263.0 | 1,268.0 | 499.0 | 508.0 | 325.0 | 287.0 | 355.0 | 479.0 | (1,197.0) | 1,043.0 | 274.0 | 296.0 | 645.0 | 206.0 | 407.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 8.72 | 8.49 | 7.86 | 8.34 | 6.23 | 5.29 | 4.26 | 5.57 | 9.50 | 2.73 | 4.40 | 3.82 | 1.36 | 2.66 | 3.41 | 3.48 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 6,594.0 | 6,459.0 | 5,115.0 | 5,229.0 | 4,119.0 | 3,856.0 | 3,299.0 | 3,757.0 | 3,503.0 | 3,156.0 | 2,927.0 | 2,451.0 | 1,832.0 | 1,767.0 | 2,227.0 | 2,167.0 | ||||
| 6,718.2 |
| 6,000.5 |
| 2,184.0 |
| 2,131.4 |
| 1,865.2 |
| 5,034.0 |
| 4,539.0 |
| 4,586.8 |
| 4,135.3 |
| 471.0 |
| 462.0 |
| 394.0 |
| 336.0 |
| 367.8 |
| 375.3 |
| Selling General & Administrative | 8,632.0 | 8,651.0 | 7,685.0 | 7,111.0 | 6,386.0 | 6,427.0 | 5,361.0 | 5,356.0 | 5,099.0 | 4,552.0 | 4,137.0 | 3,610.0 | 3,547.0 | 3,467.0 | 3,367.0 | 3,150.0 | 2,707.0 | 2,506.0 | 2,625.1 | 2,391.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1,606.0 | 1,570.0 | 1,426.0 | 1,341.0 | 1,278.0 | 1,272.0 | 1,076.0 | 1,044.0 | 966.0 | 859.0 | 752.0 | 590.0 | 586.0 | 511.0 | 486.0 | 481.0 | 410.0 | 385.0 | 155.4 | 137.1 |
| Amortization of Intangibles | 745.0 | 732.0 | 623.0 | 635.0 | 627.0 | 619.0 | 472.0 | 464.0 | 417.0 | 371.0 | 319.0 | 210.0 | 188.0 | 138.0 | 123.0 | 122.0 | 58.0 | 36.0 | 40.0 | 41.4 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 11,143.0 | 11,176.0 | 10,751.0 | 9,170.0 | 8,737.0 | 8,384.0 | 6,834.0 | 6,983.0 | 6,401.0 | 5,883.0 | 5,329.0 | 4,741.0 | 5,110.0 | 4,763.0 | 4,135.0 | 3,810.0 | 3,283.0 | 2,945.0 | 3,067.8 | 2,828.0 |
| 1,741.0 |
| 1,686.0 |
| 1,751.0 |
| 1,594.0 |
| 1,519.0 |
| 1,307.3 |
| - |
| - |
| - |
| - |
| Interest Expense | 618.0 | 607.0 | 409.0 | 363.0 | 337.0 | 337.0 | 315.0 | 287.0 | 264.0 | 247.0 | 228.0 | 108.0 | 113.0 | 83.0 | 63.0 | 56.0 | 53.0 | 14.0 | 12.7 | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 230.0 | 232.0 | 212.0 | 148.0 | (158.0) | (303.0) | (269.0) | (151.0) | (181.0) | (234.0) | (254.0) | (126.0) | (86.0) | (44.0) | (36.0) | - | (22.0) | 30.0 | 61.2 | 62.8 |
| Pre-Tax Income | 4,600.0 | 4,514.0 | 3,492.0 | 3,673.0 | 2,683.0 | 2,281.0 | 1,954.0 | 2,562.0 | 2,356.0 | 2,063.0 | 1,921.0 | 1,735.0 | 1,160.0 | 1,212.0 | 1,705.0 | 1,686.0 | 1,729.0 | 1,624.0 | 1,580.2 | 1,370.1 |
| 341.0 |
| 456.0 |
| 517.0 |
| 432.4 |
| 383.4 |
| Net Income From Continuing Ops | 3,337.0 | 3,246.0 | 2,993.0 | 3,165.0 | 2,358.0 | 1,994.0 | 1,599.0 | 2,083.0 | 3,553.0 | 1,020.0 | 1,647.0 | 1,439.0 | 515.0 | 1,006.0 | 1,298.0 | 1,345.0 | 1,273.0 | 1,107.4 | 1,147.8 | 986.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 3,337.0 | 3,246.0 | 2,993.0 | 3,165.0 | 2,358.0 | 1,994.0 | 1,599.0 | 2,083.0 | 3,553.0 | 1,020.0 | 1,647.0 | 1,439.0 | 515.0 | 1,006.0 | 1,298.0 | 1,345.0 | 1,273.0 | 1,107.0 | 1,147.8 | 1,017.4 |
| Net Income Attributable To Parent | 3,337.0 | 3,246.0 | 2,993.0 | 3,165.0 | 2,358.0 | 1,994.0 | 1,599.0 | 2,083.0 | 3,553.0 | 1,020.0 | 1,647.0 | 1,439.0 | 515.0 | 1,006.0 | 1,298.0 | 1,345.0 | 1,273.0 | 1,107.0 | 1,147.8 | 1,017.4 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 3,337.0 | 3,246.0 | 2,993.0 | 3,165.0 | 2,358.0 | 1,994.0 | 1,599.0 | 2,083.0 | 3,553.0 | 1,020.0 | 1,647.0 | 1,439.0 | 515.0 | 1,006.0 | 1,298.0 | 1,345.0 | 1,273.0 | 1,107.0 | 1,147.8 | 1,017.4 |
| 3.21 |
| 2.79 |
| 2.81 |
| 2.48 |
| EPS Diluted | 8.63 | 8.40 | 7.76 | 8.25 | 6.17 | 5.21 | 4.20 | 5.48 | 9.34 | 2.68 | 4.35 | 3.78 | 1.34 | 2.63 | 3.39 | 3.45 | 3.19 | 2.77 | 2.78 | 2.44 |
| Shares Basic | 382.9 | 382.2 | 381.0 | 379.6 | 378.2 | 377.0 | 375.5 | 374.0 | 374.1 | 374.0 | 374.1 | 376.6 | 378.5 | 378.6 | 380.6 | 386.5 | 396.4 | 397.4 | 408.1 | - |
| Shares Diluted | 386.5 | 386.5 | 385.6 | 383.7 | 382.2 | 382.3 | 380.3 | 379.9 | 380.3 | 380.1 | 378.5 | 380.9 | 382.8 | 382.1 | 383.0 | 389.5 | 399.5 | 399.4 | 413.6 | - |
| 2,161.0 |
| 1,979.0 |
| 1,674.4 |
| 1,444.4 |
| EBIT | 4,988.0 | 4,889.0 | 3,689.0 | 3,888.0 | 2,841.0 | 2,584.0 | 2,223.0 | 2,713.0 | 2,537.0 | 2,297.0 | 2,175.0 | 1,861.0 | 1,246.0 | 1,256.0 | 1,741.0 | 1,686.0 | 1,751.0 | 1,594.0 | 1,519.0 | 1,307.3 |