| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 13,524.8 | 12,803.6 | 10,954.7 | 8,796.1 | 12,671.8 | 10,801.7 | - | - |
| Cost of Revenue | 10,634.5 | 9,660.3 | 7,895.7 | 6,798.1 | 10,189.4 | 8,217.8 | - | - |
| Gross Profit | 2,890.3 | 3,143.3 | 3,058.9 | 1,998.0 | 2,482.4 | 2,583.9 | - | - |
| Operating Expenses | ||||||||
| Research & Development | 369.0 | 312.8 | 272.8 | 369.1 | 501.2 | 379.8 | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | 301.8 | 515.8 | 675.7 | (120.8) | (212.6) | 435.5 | - | - |
| Non-Operating | ||||||||
| Interest Income | - | 34.7 | 199.0 | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | 241.1 | 382.5 | 280.9 | 245.0 | 261.4 | 246.6 | - | - |
| Net Income From Continuing Ops | 427.7 | 558.7 | 829.5 | (202.6) | (82.3) | |||
| Per Share | ||||||||
| EPS Basic | 0.13 | 0.16 | 0.24 | (0.06) | (0.02) | 0.05 | - | - |
| EPS Diluted | 0.12 | 0.16 | 0.23 | (0.06) | (0.02) | 0.05 | ||
| Supplementary Data | ||||||||
| EBITDA | 435.4 | 617.7 | 784.8 | 12.4 | (74.6) | 520.2 | - | - |
| EBIT | 301.8 | 515.8 | 675.7 | (120.8) | (212.6) | 435.5 | ||
| - |
| - |
| - |
| Selling & Marketing | 1,048.0 | 1,066.3 | 937.2 | 663.1 | 676.2 | 569.4 | - | - |
| General & Administrative | 1,154.8 | 1,227.6 | 1,160.1 | 1,065.2 | 1,400.4 | 1,163.0 | - | - |
| Depreciation & Amortization | 133.6 | 101.9 | 109.2 | 133.1 | 138.0 | 84.7 | - | - |
| Amortization of Intangibles | 19.8 | 36.8 | 88.3 | 84.7 | 77.1 | 95.2 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,588.4 | 2,627.5 | 2,383.3 | 2,118.8 | 2,695.0 | 2,148.4 | - | - |
| - |
| - |
| Income From Equity Investments | 2.3 | 1.4 | 1.3 | 6.5 | 6.2 | (1.7) | - | - |
| Other Non-Operating Income | 206.7 | 214.5 | 263.3 | 227.4 | 267.1 | 161.8 | - | - |
| Pre-Tax Income | 668.8 | 941.2 | 1,110.4 | 42.4 | 179.0 | 672.4 | - | - |
| 425.8 |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 427.7 | 558.7 | 829.5 | (202.6) | (82.3) | 425.8 | - | - |
| Net Income Attributable To Parent | 428.1 | 556.9 | 828.6 | (201.0) | (82.2) | 425.7 | - | - |
| Less: Minority Interest | (0.4) | 1.8 | 0.9 | (1.6) | (0.1) | 0.1 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 428.1 | 556.9 | 828.6 | (201.0) | (82.2) | 110.4 | - | - |
| - |
| - |
| Shares Basic | 3,326.1 | 3,409.8 | 3,521.4 | 3,569.2 | 3,549.1 | 2,226.3 | 1,378.2 | 1,362.6 |
| Shares Diluted | 3,472.1 | 3,537.4 | 3,611.7 | 3,569.2 | 3,549.1 | 2,267.3 | 1,378.2 | 1,362.6 |
| - |
| - |