| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 46.6 | 41.9 | 18.9 | 1,006.3 | 1,135.6 | 1,327.0 | 1,209.6 | 1,052.0 | 954.5 | 858.7 | 534.7 | 343.8 | 201.0 | - | - |
| Cost of Revenue | 255.1 | 203.2 | 198.9 | 179.1 | 164.4 | 147.3 | 137.9 | 119.3 | 208.8 | 344.7 | 103.3 | 61.5 | 41.7 | - | - |
| Gross Profit | (208.5) | (161.3) | (179.9) | 827.2 | 971.2 | 1,179.7 | 1,071.6 | 932.7 | 745.7 | 514.0 | 431.5 | 282.3 | 159.3 | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | 152.1 | 180.6 | 189.9 | 205.5 | 219.4 | 209.1 | 185.4 | 165.1 | 135.1 | 82.3 | 42.3 | 25.5 | 13.5 | - | - |
| Operating Income | |||||||||||||||
| Operating Income | 110.0 | 137.5 | 160.2 | 180.9 | 279.6 | 482.5 | 464.8 | 417.3 | 314.0 | 166.1 | 185.2 | 145.7 | 91.7 | - | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | 1.8 | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 20.3 | 8.6 | 10.2 | (9.0) | 5.3 | 40.0 | 71.9 | 55.0 | 41.1 | 4.7 | 44.1 | 31.1 | 18.6 | - | - |
| Per Share | |||||||||||||||
| EPS Basic | 0.42 | 0.46 | 0.54 | 0.52 | 0.67 | 1.09 | 3.88 | 3.55 | 2.64 | 1.55 | 1.36 | 1.13 | 0.75 | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | 125.8 | 154.4 | 183.8 | 213.7 | 314.9 | 506.7 | 480.2 | 430.4 | 326.6 | 175.5 | 193.1 | 151.4 | 95.9 | - | - |
| EBIT | |||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 362.2 | 409.4 | 424.3 | 415.6 | 433.1 | 497.5 | 444.3 | 354.2 | 253.2 | 221.4 | 174.1 | 90.1 | 40.5 | - | - |
| General & Administrative | 72.1 | 73.3 | 75.8 | 72.8 | 85.3 | 58.5 | 45.7 | 45.8 | 43.3 | 44.2 | 29.9 | 20.9 | 13.6 | - | - |
| Depreciation & Amortization | 15.8 | 16.9 | 23.6 | 32.8 | 35.4 | 24.3 | 15.4 | 13.1 | 12.6 | 9.4 | 7.9 | 5.7 | 4.2 | - | - |
| Amortization of Intangibles | 10.6 | 10.2 | 10.8 | 11.5 | 13.1 | 1.8 | 1.7 | 1.7 | 1.1 | 0.7 | 0.8 | 1.0 | 1.0 | - | - |
| Other Operating Expenses | 28.8 | 39.5 | 37.2 | 47.5 | 46.2 | 67.9 | 68.6 | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 586.4 | 663.3 | 690.0 | 693.9 | 737.8 | 765.1 | 675.5 | 565.1 | - | - | - | - | - | - | - |
| - |
| Interest Expense |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| - |
| Income From Equity Investments | 14.7 | (14.9) | 4.1 | (7.2) | 0.0 | (0.2) | 0.1 | 3.6 | (1.6) | (1.0) | 0.0 | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | 1.3 | 2.0 | 2.0 | 0.4 | - | - | - |
| Pre-Tax Income | 219.1 | 231.0 | 281.4 | 255.6 | 341.6 | 562.2 | 531.6 | 471.4 | 347.6 | 179.9 | 197.0 | 151.7 | 93.9 | - | - |
| Net Income From Continuing Ops | 198.8 | 222.4 | 271.2 | 264.5 | 336.3 | 522.2 | 459.7 | 416.5 | 306.5 | 175.2 | 152.9 | 120.7 | 75.4 | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 198.8 | 222.4 | 271.2 | 264.5 | 336.3 | 522.2 | 459.7 | 416.5 | 306.5 | 175.2 | 152.9 | 120.7 | 75.4 | - | - |
| Net Income Attributable To Parent | 206.3 | 230.3 | 272.6 | 269.0 | 352.9 | 521.9 | 459.6 | 417.6 | 307.6 | 176.9 | 152.9 | 120.7 | 75.4 | - | - |
| Less: Minority Interest | (7.5) | (7.9) | (1.4) | (4.4) | (16.6) | 0.4 | 0.1 | (1.1) | (1.1) | (1.7) | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 198.1 | 221.9 | 264.8 | 262.0 | 337.2 | 521.9 | 459.6 | 417.6 | 307.6 | 176.9 | 152.9 | 120.7 | 75.4 | - | - |
| 0.42 |
| 0.46 |
| 0.54 |
| 0.52 |
| 0.67 |
| 1.09 |
| 3.85 |
| 3.50 |
| 2.61 |
| 1.52 |
| 1.32 |
| 1.07 |
| 0.72 |
| - |
| - |
| Shares Basic | 470.2 | 484.9 | 490.0 | 499.2 | 499.9 | 477.5 | 474.3 | 470.7 | 116.4 | 114.2 | - | 0.0 | 0.0 | 100.0 | 100.0 |
| Shares Diluted | 472.1 | 486.6 | 491.3 | 499.7 | 500.5 | 479.7 | 478.1 | 476.9 | 118.1 | 116.0 | - | 0.0 | 0.0 | 100.7 | 100.2 |
| 110.0 |
| 137.5 |
| 160.2 |
| 180.9 |
| 279.6 |
| 482.5 |
| 464.8 |
| 417.3 |
| 314.0 |
| 166.1 |
| 185.2 |
| 145.7 |
| 91.7 |
| - |
| - |