| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 19,976.0 | 15,703.0 | 20,394.0 | 33,428.0 | 15,864.0 | 9,358.0 | 9,730.0 | 7,987.0 | 5,601.0 | 1,283.0 | 271.0 | 268.0 | 267.2 | 266.2 | 290.4 | 291.5 | 181.1 |
| Cost of Revenue | - | - | - | - | - | - | - | 4,597.0 | 3,120.0 | 582.0 | (15.0) | (0.3) | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | 3,390.0 | 2,481.0 | 701.0 | 286.0 | 268.3 | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | 16.0 | 7.0 | 6.0 | 9.0 | 7.0 | 10.0 | 7.0 | 42.0 | 54.4 | 60.9 | 66.1 | 40.8 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 9,112.0 | 6,128.0 | 15,489.0 | 4,559.0 | (701.0) | 2,631.0 | 2,361.0 | 2,024.0 | 1,388.0 | (30.0) | (449.0) | (272.2) | (328.3) | (75.8) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 102.0 | 188.0 | 206.0 | 48.0 | 3.0 | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 1,488.0 | 811.0 | 2,519.0 | 459.0 | (713.0) | 43.0 | (517.0) | 27.0 | 3.0 | 2.0 | 0.0 | 4.1 | 4.3 | 0.0 | 0.2 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 24.19 | 14.24 | 40.99 | 5.69 | (9.25) | (0.34) | 2.53 | 1.92 | (1.68) | (2.67) | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 10,441.0 | 7,348.0 | 16,685.0 | 5,678.0 | 310.0 | 3,563.0 | 3,155.0 | 2,473.0 | 1,744.0 | 144.0 | (366.0) | (207.9) | (267.1) | (9.4) | 121.6 | 167.9 | |
| 12.0 |
| 0.2 |
| Selling General & Administrative | 383.0 | 441.0 | 474.0 | 416.0 | 325.0 | 302.0 | 310.0 | 289.0 | 256.0 | 260.0 | 363.0 | 323.7 | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | 423.9 | 323.7 | 384.5 | 152.1 | 88.4 | 68.6 | 65.8 |
| Depreciation & Amortization | 1,329.0 | 1,220.0 | 1,196.0 | 1,119.0 | 1,011.0 | 932.0 | 794.0 | 449.0 | 356.0 | 174.0 | 83.0 | 64.3 | 61.2 | 66.4 | 63.4 | 63.3 | 54.2 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 36.0 | 36.0 | 44.0 | 21.0 | 12.0 | 6.0 | - | - | - | 1.8 | 0.4 | 13.4 | 0.4 | 0.4 | 0.6 | 0.6 | 0.5 |
| Total Operating Expenses | 10,864.0 | 9,575.0 | 4,905.0 | 28,869.0 | 16,565.0 | 6,727.0 | 7,369.0 | 5,963.0 | 4,213.0 | 1,313.0 | 720.0 | 540.1 | 595.5 | 342.1 | 232.3 | 186.9 | 157.6 |
| 58.1 |
| 104.6 |
| 23.5 |
| - |
| Interest Expense | 948.0 | 1,010.0 | 1,141.0 | 1,406.0 | 1,438.0 | 1,525.0 | 1,432.0 | 875.0 | 747.0 | 488.0 | 322.0 | 181.2 | 178.4 | 200.8 | 259.4 | 262.0 | 243.3 |
| Income From Equity Investments | - | - | - | (55.0) | (24.0) | (126.0) | (88.0) | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (830.0) | (825.0) | (911.0) | (1,465.0) | (1,577.0) | (2,087.0) | (1,646.0) | (797.0) | (822.0) | (633.0) | (648.0) | (415.6) | (226.1) | (269.8) | (261.3) | (183.0) | 1.5 |
| Pre-Tax Income | 8,282.0 | 5,303.0 | 14,578.0 | 3,094.0 | (2,278.0) | 544.0 | 715.0 | 1,227.0 | 566.0 | (663.0) | (1,097.0) | (687.7) | (554.4) | (345.6) | (203.2) | (78.4) | (167.7) |
| 0.0 |
| 0.0 |
| Net Income From Continuing Ops | 6,794.0 | 4,492.0 | 12,059.0 | 2,635.0 | (1,565.0) | 501.0 | 1,232.0 | 1,200.0 | 563.0 | (665.0) | (1,097.0) | (691.9) | (558.8) | (345.6) | (203.3) | (78.4) | (167.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 6,794.0 | 4,492.0 | 12,059.0 | 2,635.0 | (1,565.0) | 501.0 | 1,232.0 | 1,200.0 | 563.0 | (665.0) | (1,097.0) | (691.9) | (558.8) | (345.6) | (203.3) | (78.4) | (167.7) |
| Net Income Attributable To Parent | 5,330.0 | 3,252.0 | 9,881.0 | 1,428.0 | (2,343.0) | (85.0) | 648.0 | 471.0 | (393.0) | (610.0) | (975.0) | (547.9) | (507.9) | (332.8) | (198.8) | (76.2) | (161.5) |
| Less: Minority Interest | 1,464.0 | 1,240.0 | 2,178.0 | 1,207.0 | 778.0 | 586.0 | 584.0 | 729.0 | 956.0 | (55.0) | (122.0) | (143.9) | (50.8) | (12.9) | (4.6) | (2.2) | (6.2) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 5,315.0 | 3,252.0 | 9,881.0 | 1,428.0 | (2,343.0) | (85.0) | 648.0 | 471.0 | (393.0) | (610.0) | (975.0) | (547.9) | (507.9) | (332.8) | (198.8) | (76.2) | (161.5) |
| - |
| EPS Diluted | 24.13 | 14.20 | 40.72 | 5.64 | (9.25) | (0.34) | 2.51 | 1.90 | (1.68) | (2.67) | - | - | - | - | - | - | - |
| Shares Basic | 219.7 | 228.4 | 241.0 | 251.1 | 253.4 | 252.4 | 256.2 | 245.6 | 233.1 | 228.8 | 226.9 | 224.3 | - | - | - | - | - |
| Shares Diluted | 220.3 | 229.1 | 242.6 | 253.4 | 253.4 | 252.4 | 258.1 | 248.0 | 233.1 | 228.8 | 226.9 | 224.3 | - | - | - | - | - |
| 77.7 |
| EBIT | 9,112.0 | 6,128.0 | 15,489.0 | 4,559.0 | (701.0) | 2,631.0 | 2,361.0 | 2,024.0 | 1,388.0 | (30.0) | (449.0) | (272.2) | (328.3) | (75.8) | 58.1 | 104.6 | 23.5 |