4.1.1Financial Overview
in US$ million | FY 2025 | FY 2024 |
|---|---|---|
IFRS figures | ||
Revenue | 5,903 | 4,784 |
Lease and Operate revenue | 2,398 | 2,074 |
Turnkey revenue | 3,505 | 2,710 |
EBITDA1 | 1,852 | 1,041 |
Lease and Operate EBITDA | 1,026 | 842 |
Turnkey EBITDA | 912 | 287 |
Other | (87) | (88) |
Profit/(loss) attributable to shareholders | 922 | 150 |
Directional figures | ||
Directional Revenue | 5,066 | 6,111 |
Directional Lease and Operate revenue | 2,295 | 2,369 |
Directional Turnkey revenue | 2,772 | 3,743 |
Directional EBITDA2 | 1,709 | 1,896 |
Directional Lease and Operate EBITDA | 1,235 | 1,261 |
Directional Turnkey EBITDA | 561 | 724 |
Other | (87) | (89) |
Directional Profit/(loss) attributable to shareholders | 677 | 907 |
- 1 EBITDA - Profit/(loss) excluding net financing costs, income tax expense, depreciation, amortization and impairment as well as share of profit/(loss) of equity-accounted investees. For a reconciliation to the consolidated income statement, refer to section 4.1.3 Financial Review IFRS.
- 2 Directional EBITDA - Directional Profit/(loss) excluding Directional net financing costs, Directional income tax expense, Directional depreciation, amortization and impairment as well as Directional share of profit/(loss) of equity-accounted investees. For a reconciliation to IFRS figures, refer to section 4.3.2 Operating segments and Directional reporting.
General
The Company’s primary business segments are ’Lease and Operate’ and ’Turnkey’. Additionally, the Company discloses separately non-allocated corporate income and expense items presented in the category ’Other’. Revenue and EBITDA are analyzed by segment, but it should be recognized that business activities are closely related. The Company uses two main types of contract models ‘Lease & Operate’ and ‘Sale & Operate’. Under ‘Lease & Operate’ contracts the Company constructs, leases and then operates an asset. Leased assets are often owned by jointly owned companies. Under ‘Sale & Operate’ contracts the Company constructs and sells the asset to the client under an EPC contract following which it operates the asset under a separate operations and maintenance contract.
The Company’s awarded lease contracts are systematically classified under IFRS as finance leases for accounting purposes, whereby the fair value of the leased asset is recorded as a Turnkey ‘sale’ during construction. For the Turnkey segment, this accounting treatment results in the acceleration of recognition of lease revenues and profits into the construction phase of the asset, whereas the asset generates cash mainly after construction and commissioning activities have been completed, as that is the moment the Company is entitled to start receiving the lease payments. In the case of an operating lease, lease revenues and profits are recognized during the lease period, in effect more closely tracking cash receipts.
The implementation of accounting standards IFRS 10 and 11 (from January 1, 2014) requires that the Company report the consolidated results and cash flow from lease contracts operated by joint venture companies either fully or through equity accounting as opposed to the proportionate share to which it is actually entitled. To address these accounting issues, the Company discloses Directional reporting in addition to its IFRS reporting. Directional reporting treats all lease contracts as operating leases and consolidates all co-owned investees related to lease contracts on a percentage of ownership basis.
Under the ‘Sale and Operate’ model the full construction, revenue and margin are recognized during the construction period in the same way under IFRS and Directional reporting within the Turnkey business segment.
Under Directional, the accounting results therefore track cash flow generation more closely and this is the basis used by the Management Board of the Company to monitor performance and for business planning. Reference is made to 4.3.2 Operating Segments and Directional Reporting for further detail on the main principles of Directional reporting.
The Management Board, as chief operating decision-maker, monitors the operating results of the Company primarily based on Directional reporting. The financial information in this section 4.1 Financial Review is presented both under Directional and IFRS while the financial information presented in note 4.3.2 Operating Segments and Directional Reporting is presented under Directional with a reconciliation to IFRS. For clarity, the remainder of the financial statements are presented solely under IFRS, except where expressly stated otherwise.