| (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 | 15,524.0 | 16,607.0 | 19,455.0 | 19,724.0 | 21,985.0 | 19,456.0 | 20,419.0 | 21,037.0 | 21,253.0 | 20,718.0 | 20,891.0 | 19,872.0 | 18,769.0 | 18,143.0 | 18,666.0 | 18,366.0 | 17,099.0 | 18,907.0 |
| Cost of Revenue | 13,138.0 | 14,026.0 | 16,285.0 | 16,651.0 | 17,576.0 | 15,614.0 | 16,908.0 | 17,500.0 | 17,651.0 | 17,026.0 | 17,231.0 | 16,477.0 | 15,471.0 | 15,250.0 | 16,089.0 | 15,652.0 | 14,713.0 | |
| Gross Profit | 2,386.0 | 2,581.0 | 3,170.0 | 3,073.0 | 4,409.0 | 3,842.0 | 3,511.0 | 3,537.0 | 3,602.0 | 3,692.0 | 3,660.0 | 3,395.0 | 3,298.0 | 2,893.0 | 2,577.0 | 2,714.0 | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | 370.0 | 405.0 | 473.0 | 465.0 | 485.0 | 455.0 | 541.0 | 572.0 | 596.0 | 604.0 | 579.0 | 563.0 | 582.0 | 553.0 | 578.0 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 838.0 | 143.0 | 1,015.0 | (1,056.0) | 2,348.0 | 1,615.0 | 1,549.0 | 279.0 | 1,136.0 | 1,368.0 | 1,242.0 | 1,188.0 | 1,249.0 | 869.0 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 142.0 | 10.0 | 77.0 | 265.0 | 518.0 | 382.0 | 348.0 | 138.0 | 550.0 | 186.0 | 209.0 | 189.0 | 68.0 | 133.0 | (436.0) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 5.68 | (5.87) | 8.76 | (27.18) | 28.73 | 17.15 | 18.34 | (2.72) | 4.78 | 11.67 | 9.95 | 8.30 | 10.42 | 5.14 | 5.07 | 8.12 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 1,176.0 | 476.0 | 1,376.0 | (581.0) | 2,842.0 | 2,183.0 | 2,136.0 | 924.0 | 1,790.0 | 2,023.0 | 1,910.0 | 1,748.0 | 1,789.0 | 1,420.0 | 1,350.0 | 1,563.0 | ||
| 16,383.0 |
| 2,386.0 |
| 2,524.0 |
| 532.0 |
| 500.0 |
| 463.0 |
| Selling General & Administrative | 1,633.0 | 1,684.0 | 1,993.0 | 1,820.0 | 2,081.0 | 1,877.0 | 2,142.0 | 2,189.0 | 2,112.0 | 2,080.0 | 2,143.0 | 2,038.0 | 1,828.0 | 1,757.0 | 1,621.0 | 1,604.0 | 1,544.0 | 1,798.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 338.0 | 333.0 | 361.0 | 475.0 | 494.0 | 568.0 | 587.0 | 645.0 | 654.0 | 655.0 | 668.0 | 560.0 | 540.0 | 551.0 | 558.0 | 555.0 | 525.0 | 597.0 |
| Amortization of Intangibles | 26.0 | 31.0 | 40.0 | 35.0 | 47.0 | 62.0 | 69.0 | 75.0 | 79.0 | 71.0 | 74.0 | 33.0 | 25.0 | 30.0 | 28.0 | 28.0 | 28.0 | 28.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 792.0 |
| 1,008.0 |
| 688.0 |
| 549.0 |
| - |
| - |
| Interest Expense | 341.0 | 358.0 | 351.0 | 190.0 | 175.0 | 189.0 | 187.0 | 192.0 | 162.0 | 161.0 | 165.0 | 165.0 | 177.0 | 199.0 | 213.0 | 225.0 | 219.0 | 203.0 |
| Income From Equity Investments | (34.0) | (107.0) | (28.0) | (19.0) | (8.0) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | (1.0) | - |
| Other Non-Operating Income | 20.0 | 27.0 | (71.0) | 19.0 | 159.0 | 21.0 | 168.0 | (108.0) | (87.0) | (93.0) | (46.0) | (142.0) | (155.0) | (112.0) | (607.0) | (197.0) | (176.0) | (100.0) |
| Pre-Tax Income | 516.0 | (188.0) | 593.0 | (1,227.0) | 2,332.0 | 1,447.0 | 1,530.0 | (21.0) | 887.0 | 1,114.0 | 1,031.0 | 881.0 | 917.0 | 558.0 | (28.0) | 586.0 | 293.0 | 246.0 |
| (64.0) |
| (61.0) |
| (201.0) |
| Net Income From Continuing Ops | 341.0 | (305.0) | 488.0 | (1,511.0) | 1,806.0 | 1,065.0 | 1,182.0 | (159.0) | 337.0 | 928.0 | 822.0 | 692.0 | 849.0 | 425.0 | 408.0 | 650.0 | 354.0 | 447.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 341.0 | (305.0) | 488.0 | (1,511.0) | 1,806.0 | 1,065.0 | 1,182.0 | (159.0) | 337.0 | 928.0 | 822.0 | 692.0 | 849.0 | 425.0 | 408.0 | 650.0 | 354.0 | 447.0 |
| Net Income Attributable To Parent | 318.0 | (323.0) | 481.0 | (1,519.0) | 1,783.0 | 1,075.0 | 1,168.0 | (183.0) | 350.0 | 888.0 | 783.0 | 650.0 | 827.0 | 401.0 | 390.0 | 619.0 | 328.0 | 418.0 |
| Less: Minority Interest | 23.0 | 18.0 | 7.0 | 8.0 | 23.0 | (10.0) | 14.0 | 24.0 | (13.0) | 40.0 | 39.0 | 42.0 | 22.0 | 24.0 | 18.0 | 31.0 | 26.0 | 29.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 318.0 | (323.0) | 481.0 | (1,519.0) | 1,783.0 | 1,075.0 | 1,168.0 | (183.0) | 350.0 | 888.0 | 783.0 | 650.0 | 827.0 | 401.0 | 390.0 | 619.0 | 328.0 | 418.0 |
| 4.39 |
| 5.57 |
| EPS Diluted | 5.66 | (5.87) | 8.72 | (27.18) | 28.36 | 16.98 | 18.19 | (2.72) | 4.70 | 11.50 | 9.83 | 8.17 | 10.24 | 5.06 | 4.99 | 7.97 | 4.34 | 5.50 |
| Shares Basic | 56.0 | 55.1 | 55.0 | 55.9 | 62.1 | 62.7 | 63.7 | 67.2 | 73.3 | 76.1 | 78.7 | 78.3 | 79.3 | 78.1 | 76.8 | 76.2 | 74.6 | 75.1 |
| Shares Diluted | 56.2 | 55.1 | 55.2 | 55.9 | 62.9 | 63.3 | 64.2 | 67.2 | 74.4 | 77.2 | 79.7 | 79.6 | 80.8 | 79.3 | 78.1 | 77.6 | 75.6 | 76.0 |
| 1,213.0 |
| 1,146.0 |
| EBIT | 838.0 | 143.0 | 1,015.0 | (1,056.0) | 2,348.0 | 1,615.0 | 1,549.0 | 279.0 | 1,136.0 | 1,368.0 | 1,242.0 | 1,188.0 | 1,249.0 | 869.0 | 792.0 | 1,008.0 | 688.0 | 549.0 |