| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 8,908.0 | 9,152.0 | 10,883.0 | 12,464.0 | 8,658.0 | 6,087.0 | 6,726.0 | 5,939.0 | 4,443.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 1,131.0 | 1,579.0 | 2,864.0 | 3,853.0 | 1,519.0 | (5,397.0) | 598.0 | 1,694.0 | 1,068.0 |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 376.0 | 412.0 | 355.0 | 311.0 | 340.0 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | (472.0) | 226.0 | 425.0 | (77.0) | (177.0) | 367.0 | 81.0 | 94.0 | 603.0 |
| Net Income From Continuing Ops | 1,242.0 | 1,125.0 | 2,085.0 | 3,637.0 | |||||
| Per Share | |||||||||
| EPS Basic | 4.83 | 4.25 | 8.02 | 14.34 | 5.44 | (23.47) | 0.90 | 5.57 | - |
| EPS Diluted | 4.78 | 4.21 | 7.90 | 14.08 | 5.32 | ||||
| Supplementary Data | |||||||||
| EBITDA | 3,310.0 | 3,869.0 | 4,689.0 | 4,966.0 | 2,709.0 | (3,563.0) | 2,613.0 | 2,966.0 | 1,901.0 |
| EBIT | 1,131.0 | 1,579.0 | 2,864.0 | 3,853.0 | 1,519.0 | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 331.0 | 365.0 | 393.0 | 422.0 | 442.0 | 395.0 | 489.0 | 157.0 | 254.0 |
| Depreciation & Amortization | 2,179.0 | 2,290.0 | 1,825.0 | 1,113.0 | 1,190.0 | 1,834.0 | 2,015.0 | 1,272.0 | 833.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 7,777.0 | 7,573.0 | 8,019.0 | 8,611.0 | 7,139.0 | 11,484.0 | 6,128.0 | 4,245.0 | 3,375.0 |
| 371.0 |
| 382.0 |
| 351.0 |
| 363.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 46.0 | 165.0 | 20.0 | 33.0 | 37.0 | 55.0 | (23.0) | (17.0) | 42.0 |
| Pre-Tax Income | 770.0 | 1,351.0 | 2,510.0 | 3,560.0 | 1,239.0 | (5,730.0) | 315.0 | 1,163.0 | 1,430.0 |
| 1,416.0 |
| (6,097.0) |
| 234.0 |
| 1,069.0 |
| 827.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 1,242.0 | 1,125.0 | 2,085.0 | 3,637.0 | 1,416.0 | (6,097.0) | 234.0 | 1,069.0 | 827.0 |
| Net Income Attributable To Parent | 1,242.0 | 1,125.0 | 2,085.0 | 3,637.0 | 1,416.0 | (6,097.0) | 234.0 | 1,069.0 | 827.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,242.0 | 1,125.0 | 2,085.0 | 3,637.0 | 1,416.0 | (6,097.0) | 234.0 | 1,069.0 | 827.0 |
| (23.47) |
| 0.90 |
| 5.57 |
| - |
| Shares Basic | 257.2 | 264.6 | 259.9 | 253.6 | 260.4 | 259.8 | 261.2 | 192.0 | 194.6 |
| Shares Diluted | 259.7 | 267.4 | 263.9 | 258.4 | 266.4 | 259.8 | 261.2 | 192.0 | 194.6 |
| (5,397.0) |
| 598.0 |
| 1,694.0 |
| 1,068.0 |