| (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 | 5,683.0 | 6,036.0 | 6,111.0 | 8,023.0 | 7,670.0 | 5,421.0 | 6,797.0 | 7,604.0 | 6,845.0 | 7,518.0 | 8,139.0 | 11,578.0 | 11,079.0 | 11,187.0 | 11,221.0 | 9,250.0 | 7,665.0 | 10,056.0 |
| Cost of Revenue | 4,932.0 | 5,170.0 | 5,205.0 | 6,477.0 | 6,086.0 | 4,444.0 | 5,415.0 | 5,840.0 | 5,194.0 | 6,000.0 | 6,405.0 | 9,659.0 | 9,326.0 | 9,153.0 | 9,381.0 | 7,789.0 | 6,587.0 | |
| Gross Profit | 751.0 | 866.0 | 906.0 | 1,546.0 | 1,584.0 | 977.0 | 1,382.0 | 1,764.0 | 1,651.0 | 1,518.0 | 1,734.0 | 1,919.0 | 1,753.0 | 2,034.0 | 1,840.0 | 1,461.0 | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | 120.0 | 121.0 | 115.0 | 125.0 | 135.0 | 121.0 | 137.0 | 145.0 | 132.0 | 137.0 | 143.0 | 158.0 | 140.0 | 152.0 | 166.0 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (131.0) | (25.0) | 84.0 | 672.0 | 731.0 | 432.0 | 469.0 | 827.0 | 729.0 | 663.0 | 717.0 | 633.0 | 510.0 | 845.0 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 26.0 | 61.0 | 64.0 | 186.0 | 191.0 | 42.0 | (38.0) | 45.0 | 20.0 | 109.0 | 60.0 | 51.0 | 125.0 | 169.0 | 109.0 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (1.65) | (1.10) | 0.57 | 2.29 | 4.77 | 4.69 | 2.46 | 1.42 | 2.67 | 1.38 | 0.38 | 1.33 | 0.53 | 1.53 | 1.04 | 0.11 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 156.0 | 264.0 | 362.0 | 953.0 | 1,009.0 | 699.0 | 739.0 | 1,082.0 | 965.0 | 981.0 | 1,015.0 | 1,078.0 | 958.0 | 1,277.0 | 1,045.0 | 815.0 | ||
| 8,776.0 |
| 1,078.0 |
| 1,280.0 |
| 151.0 |
| 145.0 |
| 154.0 |
| Selling General & Administrative | 670.0 | 671.0 | 689.0 | 711.0 | 739.0 | 670.0 | 786.0 | 789.0 | 759.0 | 772.0 | 791.0 | 974.0 | 942.0 | 951.0 | 921.0 | 861.0 | 850.0 | 871.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 287.0 | 289.0 | 278.0 | 281.0 | 278.0 | 267.0 | 270.0 | 255.0 | 236.0 | 318.0 | 298.0 | 445.0 | 448.0 | 432.0 | 439.0 | 405.0 | 442.0 | 398.0 |
| Amortization of Intangibles | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 33.0 | 16.0 | 6.0 | 3.0 | 12.0 | 6.0 | 19.0 | 21.0 | 23.0 | 29.0 | 30.0 | 34.0 | - |
| Other Operating Expenses | 18.0 | (1.0) | 0.0 | 48.0 | 33.0 | 40.0 | (31.0) | (8.0) | 16.0 | 101.0 | 1.0 | 4.0 | (10.0) | 6.0 | 20.0 | - | - | - |
| Total Operating Expenses | 882.0 | 891.0 | 822.0 | 874.0 | 853.0 | 545.0 | 913.0 | 937.0 | 922.0 | 855.0 | 1,017.0 | 1,286.0 | 1,243.0 | 1,189.0 | 1,234.0 | 1,051.0 | 1,065.0 | 1,083.0 |
| 606.0 |
| 410.0 |
| 13.0 |
| 197.0 |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 249.0 | 229.0 | 238.0 | 262.0 |
| Income From Equity Investments | 4.0 | 44.0 | 83.0 | 67.0 | 143.0 | 42.0 | 54.0 | 55.0 | 13.0 | 5.0 | 6.0 | 6.0 | 8.0 | 7.0 | 8.0 | 24.0 | 3.0 | 14.0 |
| Other Non-Operating Income | 14.0 | 21.0 | (3.0) | 20.0 | 29.0 | 31.0 | 20.0 | 32.0 | 8.0 | 12.0 | 1.0 | (2.0) | 2.0 | 1.0 | 2.0 | 2.0 | - | - |
| Pre-Tax Income | (192.0) | (39.0) | 99.0 | 697.0 | 1,246.0 | 331.0 | 391.0 | 734.0 | 531.0 | 474.0 | 488.0 | - | - | - | - | - | - | - |
| 29.0 |
| 444.0 |
| 190.0 |
| Net Income From Continuing Ops | (218.0) | (100.0) | 35.0 | 511.0 | 1,055.0 | 289.0 | 429.0 | 689.0 | 511.0 | 365.0 | 428.0 | 353.0 | 154.0 | 378.0 | 251.0 | (9.0) | 125.0 | 512.0 |
| Net Income From Discontinued Ops | (9.0) | (27.0) | 118.0 | 12.0 | 49.0 | 777.0 | 169.0 | (39.0) | 230.0 | (8.0) | (302.0) | (8.0) | (5.0) | (7.0) | (1.0) | 42.0 | (19.0) | 84.0 |
| Net Income | (227.0) | (127.0) | 153.0 | 523.0 | 1,104.0 | 1,066.0 | 598.0 | 650.0 | 741.0 | 357.0 | 126.0 | 345.0 | 149.0 | 373.0 | 254.0 | 32.0 | 112.0 | 610.0 |
| Net Income Attributable To Parent | (284.0) | (189.0) | 101.0 | 460.0 | 1,045.0 | 1,034.0 | 562.0 | 337.0 | 636.0 | 326.0 | 93.0 | 323.0 | 128.0 | 363.0 | 247.0 | 27.0 | 114.0 | 609.0 |
| Less: Minority Interest | 57.0 | 62.0 | 52.0 | 63.0 | 59.0 | 32.0 | 36.0 | 313.0 | 105.0 | 31.0 | 33.0 | 22.0 | 21.0 | 10.0 | 7.0 | 5.0 | (2.0) | 1.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (284.0) | (189.0) | 101.0 | 460.0 | 1,045.0 | 1,034.0 | 562.0 | 337.0 | 636.0 | 326.0 | 93.0 | 323.0 | 128.0 | 363.0 | 247.0 | 27.0 | 114.0 | 609.0 |
| 0.49 |
| 2.62 |
| EPS Diluted | (1.65) | (1.10) | 0.57 | 2.27 | 4.72 | 4.66 | 2.44 | 1.39 | 2.61 | 1.36 | 0.38 | 1.31 | 0.53 | 1.51 | 1.02 | 0.11 | 0.48 | 2.60 |
| Shares Basic | 172.6 | 172.1 | 177.4 | 201.0 | 219.2 | 220.6 | 228.9 | 238.1 | 238.4 | 236.3 | 242.8 | 242.1 | 239.7 | 237.6 | 237.6 | 236.0 | 233.9 | 232.0 |
| Shares Diluted | 172.6 | 172.1 | 177.4 | 203.0 | 221.4 | 221.9 | 230.6 | 241.6 | 243.9 | 239.6 | 245.4 | 246.0 | 242.4 | 240.6 | 241.7 | 236.0 | 238.3 | 234.3 |
| 455.0 |
| 595.0 |
| EBIT | (131.0) | (25.0) | 84.0 | 672.0 | 731.0 | 432.0 | 469.0 | 827.0 | 729.0 | 663.0 | 717.0 | 633.0 | 510.0 | 845.0 | 606.0 | 410.0 | 13.0 | 197.0 |