| (in millions of USD, except per-share data) | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 10,924.0 | 8,136.0 | 7,613.0 | 6,014.0 | - |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | 4,945.0 | 2,809.0 | 2,415.0 | - | - |
| Non-Operating | |||||
| Interest Income | 14.0 | 10.0 | 39.0 | 141.0 | - |
| Interest Expense | - | - | - | - | - |
| Income From Equity Investments | (41.0) | (87.0) | |||
| Tax & Net | |||||
| Income Tax Expense | 1,370.0 | 648.0 | 594.0 | 313.0 | - |
| Net Income From Continuing Ops | 3,176.0 | (4,365.0) | 901.0 | 1,032.0 | 0.0 |
| Net Income From Discontinued Ops | 121.0 | ||||
| Per Share | |||||
| EPS Basic | 3.32 | (4.73) | 0.90 | 1.29 | - |
| EPS Diluted | 3.28 | (4.73) | 0.89 | 1.28 | - |
| Shares Basic | 987.0 | 903.0 | |||
| Supplementary Data | |||||
| EBITDA | 6,094.0 | 3,825.0 | 3,327.0 | - | - |
| EBIT | 4,945.0 | 2,809.0 | 2,415.0 | - | - |
| - |
| - |
| - |
| - |
| General & Administrative | 154.0 | 171.0 | 155.0 | 155.0 | - |
| Depreciation & Amortization | 1,149.0 | 1,016.0 | 912.0 | - | - |
| Amortization of Intangibles | 1.0 | - | - | - | - |
| Other Operating Expenses | 463.0 | 343.0 | 302.0 | 200.0 | - |
| Total Operating Expenses | 6,354.0 | 11,830.0 | 6,158.0 | 4,741.0 | - |
| (64.0) |
| (43.0) |
| - |
| Other Non-Operating Income | 17.0 | 64.0 | 104.0 | 115.0 | - |
| Pre-Tax Income | 4,587.0 | (3,630.0) | 1,559.0 | 1,388.0 | - |
| 97.0 |
| (104.0) |
| 73.0 |
| - |
| Net Income | 3,297.0 | (4,268.0) | 797.0 | 1,105.0 | 0.0 |
| Net Income Attributable To Parent | 3,274.0 | (4,274.0) | 785.0 | 1,119.0 | 0.0 |
| Less: Minority Interest | 23.0 | 6.0 | 12.0 | (14.0) | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 3,274.0 | (4,274.0) | 785.0 | 1,119.0 | 0.0 |
| 872.0 |
| - |
| - |
| Shares Diluted | 997.0 | 903.0 | 885.0 | - | - |