| (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 | 11,652.0 | 11,789.0 | 12,008.0 | 11,994.0 | 9,313.0 | 5,402.0 | 9,172.0 | 9,124.0 | 8,848.0 | 8,659.0 | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 66.0 | (810.0) | 279.0 | 880.0 | 425.0 | (272.0) | (15.0) | 102.0 | (150.0) | 116.0 | 69.0 | 147.0 | 81.0 | 10.0 | 65.0 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (25.25) | (51.23) | 42.57 | 58.41 | 19.79 | (9.71) | 4.01 | 2.08 | 4.32 | 1.78 | 3.02 | 2.32 | 0.15 | 2.72 | (0.28) | 0.53 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 1,447.0 | 1,352.0 | 1,408.0 | 1,348.0 | 1,145.0 | 703.0 | 1,237.0 | 1,220.0 | 1,120.0 | 1,134.0 | 1,093.0 | 1,080.0 | 1,019.0 | 925.0 | 756.0 | 569.0 | 551.0 | 655.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | 23.0 | 30.0 | 29.0 | 44.0 | 67.0 | 65.0 | 59.0 | 65.0 | 62.0 | 65.0 | 59.0 | 36.0 | 27.0 | 21.0 | 7.0 | 3.0 | 3.0 | - |
| Other Operating Expenses | (18.0) | (9.0) | (3.0) | 7.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 12,581.0 | 14,416.0 | 10,094.0 | 8,358.0 | 7,605.0 | 6,358.0 | 8,885.0 | 8,857.0 | 8,637.0 | 8,380.0 | 8,120.0 | 8,093.0 | 7,840.0 | 7,057.0 | 5,864.0 | 5,113.0 | 5,208.0 | 7,327.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | 422.0 | 358.0 | 296.0 | 250.0 | 218.0 | 231.0 | 178.0 | 188.0 | 188.0 | 203.0 | 194.0 | 209.0 | 228.0 | 268.0 | 219.0 | 170.0 | 153.0 | 129.0 |
| Income From Equity Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (929.0) | (2,627.0) | 1,914.0 | 3,636.0 | 1,708.0 | (956.0) | 287.0 | 267.0 | 211.0 | 279.0 | 382.0 | 392.0 | 97.0 | 300.0 | 36.0 | 72.0 | (77.0) | (1,343.0) |
| 18.0 |
| (30.0) |
| (219.0) |
| Net Income From Continuing Ops | (995.0) | (1,817.0) | 1,635.0 | 2,756.0 | 1,283.0 | (684.0) | 302.0 | 165.0 | 361.0 | 163.0 | 313.0 | 245.0 | 16.0 | 290.0 | (29.0) | 54.0 | (47.0) | (1,124.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (995.0) | (1,817.0) | 1,635.0 | 2,756.0 | 1,283.0 | (684.0) | 302.0 | 165.0 | 361.0 | 163.0 | 313.0 | 245.0 | 16.0 | 290.0 | (29.0) | 54.0 | (47.0) | (1,124.0) |
| Net Income Attributable To Parent | (889.0) | (1,821.0) | 1,632.0 | 2,764.0 | 1,285.0 | (684.0) | 302.0 | 165.0 | 361.0 | 163.0 | 313.0 | 245.0 | 16.0 | 290.0 | (29.0) | 54.0 | (47.0) | (1,124.0) |
| Less: Minority Interest | (106.0) | 4.0 | 3.0 | (8.0) | (2.0) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (889.0) | (1,821.0) | 1,632.0 | 2,764.0 | 1,285.0 | (684.0) | 302.0 | 165.0 | 361.0 | 163.0 | 313.0 | 245.0 | 16.0 | 290.0 | (29.0) | 54.0 | (47.0) | (1,124.0) |
| (0.46) |
| - |
| EPS Diluted | (25.25) | (51.23) | 42.08 | 57.16 | 19.44 | (9.71) | 3.98 | 2.06 | 4.25 | 1.75 | 2.98 | 2.22 | 0.15 | 2.42 | (0.28) | 0.49 | (0.46) | - |
| Shares Basic | 35.2 | 35.5 | 38.3 | 47.3 | 64.9 | 70.5 | 75.2 | 79.3 | 83.4 | 92.0 | 103.4 | 105.4 | 107.6 | 106.6 | 105.2 | 103.1 | 102.2 | - |
| Shares Diluted | 35.2 | 35.5 | 38.8 | 48.4 | 66.1 | 70.5 | 75.7 | 80.1 | 84.8 | 93.3 | 105.0 | 110.6 | 111.4 | 121.6 | 105.2 | 126.7 | 102.2 | - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |