| (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 | 8,925.0 | 7,302.0 | 6,269.0 | 2,907.0 | 3,142.0 | 2,807.0 | 5,122.0 | 4,524.0 | 4,146.3 | 2,850.1 | 1,774.8 | 1,252.7 | 944.4 | 707.7 | 592.1 | 464.7 | - | - |
| Cost of Revenue | 1,733.0 | 1,368.0 | 1,144.0 | 654.0 | 721.0 | 618.0 | 1,059.0 | 920.0 | 719.0 | 681.2 | 469.8 | 338.6 | 229.1 | 166.6 | 127.9 | 94.7 | - | - |
| Gross Profit | 7,192.0 | 5,934.0 | 5,125.0 | 2,253.0 | 2,421.0 | 2,189.0 | 4,063.0 | 3,604.0 | 3,427.3 | 2,168.9 | 1,305.0 | 914.2 | 715.3 | 541.1 | 464.1 | 369.9 | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | 2,164.0 | 1,800.0 | 1,707.0 | 1,209.0 | 1,411.0 | 1,175.0 | 1,533.0 | 1,399.0 | 1,269.4 | 1,107.2 | 508.9 | 374.1 | 205.8 | 146.4 | ||||
| Operating Income | ||||||||||||||||||
| Operating Income | 2,257.0 | 1,943.0 | 1,595.0 | 15.0 | (221.0) | (218.0) | 723.0 | 379.0 | 449.7 | (225.9) | 58.8 | (24.3) | 138.5 | 105.1 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 372.0 | 321.0 | 294.0 | 297.0 | 335.0 | 335.0 | 301.0 | 276.0 | 151.8 | 81.7 | 68.8 | 49.1 | 33.0 | 26.6 | 16.8 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 832.0 | 357.0 | 246.0 | 99.0 | 42.0 | 54.0 | 250.0 | 115.0 | 196.8 | 68.8 | 72.6 | 21.1 | 48.5 | 47.3 | 41.7 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.49 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 2,350.0 | 2,033.0 | 1,683.0 | 107.0 | (108.0) | (97.0) | 817.0 | 458.0 | 525.0 | (159.5) | 98.3 | 3.7 | 156.8 | 119.3 | 181.9 | - | ||
| - |
| - |
| 95.6 |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 2,131.0 | 1,631.0 | 1,296.0 | 616.0 | 772.0 | 675.0 | 1,335.0 | 1,396.0 | 1,274.8 | 844.1 | 476.7 | 356.9 | 209.7 | 157.9 | 99.2 | 68.7 | - | - |
| General & Administrative | 640.0 | 560.0 | 527.0 | 413.0 | 459.0 | 557.0 | 472.0 | 410.0 | 403.0 | 362.8 | 168.0 | 138.9 | 106.8 | 91.6 | 63.7 | 44.7 | - | - |
| Depreciation & Amortization | 93.0 | 90.0 | 88.0 | 92.0 | 113.0 | 121.0 | 94.0 | 79.0 | 75.3 | 66.5 | 39.5 | 28.0 | 18.3 | 14.2 | 12.5 | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4,935.0 | 3,991.0 | 3,530.0 | 2,238.0 | 2,642.0 | 2,407.0 | 3,340.0 | 3,205.0 | 2,947.2 | 2,314.2 | 1,153.6 | 869.9 | 522.2 | 395.9 | 258.5 | 182.1 | - | - |
| 169.4 |
| 159.7 |
| - |
| - |
| 5.7 |
| - |
| - |
| Interest Expense | 121.0 | 238.0 | 291.0 | 219.0 | 246.0 | 263.0 | 241.0 | 219.0 | 197.7 | 105.4 | 46.7 | 26.2 | 9.4 | - | - | - | - | - |
| Income From Equity Investments | 50.0 | 387.0 | 151.0 | (85.0) | 15.0 | (259.0) | (50.0) | (5.0) | (10.0) | 86.7 | (21.0) | 14.0 | 9.2 | 5.5 | 9.1 | 10.0 | - | - |
| Other Non-Operating Income | 3,049.0 | 304.0 | (94.0) | 292.0 | 58.0 | (42.0) | 521.0 | (156.0) | 135.1 | (3.9) | 383.0 | 23.2 | 26.9 | 20.9 | 18.7 | - | - | - |
| Pre-Tax Income | 5,557.0 | 2,330.0 | 1,504.0 | 385.0 | (74.0) | (188.0) | 1,304.0 | 280.0 | 538.9 | (253.5) | 463.9 | 21.8 | 189.1 | 152.6 | 204.9 | 180.4 | - | - |
| 31.1 |
| - |
| - |
| Net Income From Continuing Ops | 4,775.0 | 2,360.0 | 1,409.0 | 201.0 | (101.0) | (501.0) | 1,004.0 | 160.0 | 332.1 | (235.7) | 370.4 | 14.8 | 149.7 | 110.8 | 172.4 | 159.4 | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 4,775.0 | 2,360.0 | 1,409.0 | 201.0 | (101.0) | (501.0) | 1,004.0 | 160.0 | 332.1 | (235.7) | 370.4 | 14.8 | 149.7 | 110.8 | 172.4 | 159.4 | - | - |
| Net Income Attributable To Parent | 4,762.0 | 2,338.0 | 1,397.0 | 206.0 | (86.0) | (497.0) | 1,006.0 | 162.0 | 329.2 | (206.1) | 387.1 | 39.1 | 164.9 | 114.7 | 171.0 | 158.8 | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | (2.0) | 2.9 | (29.6) | (16.7) | (24.4) | (15.2) | (3.8) | 1.4 | 0.6 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 4,762.0 | 2,338.0 | 1,397.0 | 206.0 | (86.0) | (497.0) | 1,006.0 | 162.0 | 329.2 | (206.1) | 387.1 | 39.1 | 164.9 | 114.7 | 171.0 | 158.8 | - | - |
| - |
| - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.23 | - | - |
| Shares Basic | 657.8 | 654.0 | 652.9 | 648.4 | 634.1 | 600.9 | 567.9 | 68.4 | 66.3 | 59.2 | 37.8 | 34.3 | 32.9 | 34.2 | 36.0 | 35.4 | 33.6 | 33.4 |
| Shares Diluted | 698.4 | 688.7 | 671.1 | 657.1 | 634.1 | 600.9 | 642.0 | 70.9 | 71.8 | 59.2 | 47.4 | 38.2 | 38.1 | 36.1 | 38.0 | 37.6 | 35.3 | 34.4 |
| - |
| - |
| EBIT | 2,257.0 | 1,943.0 | 1,595.0 | 15.0 | (221.0) | (218.0) | 723.0 | 379.0 | 449.7 | (225.9) | 58.8 | (24.3) | 138.5 | 105.1 | 169.4 | 159.7 | - | - |