| (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 | 4,900.3 | 4,313.6 | 2,997.8 | 3,105.2 | 4,276.5 | 3,578.7 | 3,096.5 | 2,447.4 | 1,799.5 | 1,478.3 | 1,246.8 | 1,138.9 | 959.9 | 753.2 | 539.9 | 386.3 | 292.6 |
| Cost of Revenue | 2,183.3 | 2,051.0 | 1,409.4 | 1,754.3 | 2,036.9 | 1,588.9 | 1,376.3 | 1,065.7 | 749.6 | 614.4 | 526.3 | 451.7 | 384.2 | 293.1 | 213.8 | 147.3 | 112.0 |
| Gross Profit | 2,717.0 | 2,262.6 | 1,588.3 | 1,351.0 | 2,239.7 | 1,989.8 | 1,720.2 | 1,381.7 | 1,049.9 | 864.0 | 720.4 | 687.2 | 575.7 | 460.1 | 326.1 | 239.0 | |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 428.3 | 350.4 | 190.0 | (982.5) | 117.3 | 399.0 | 305.5 | 263.0 | 262.1 | 198.8 | 153.5 | 197.6 | 122.6 | 120.2 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 119.6 | 153.6 | 114.5 | 123.5 | 141.5 | 116.1 | 97.5 | 84.8 | 61.4 | 66.9 | 66.6 | 44.9 | 30.1 | 25.5 | 13.0 | ||
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 146.3 | 109.7 | 66.1 | 136.3 | 83.6 | 134.4 | 85.7 | 59.4 | 50.6 | 37.5 | 26.2 | 26.0 | 15.4 | 10.8 | 8.2 | ||
| Per Share | |||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.86 | 0.66 | 0.52 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 568.1 | 451.1 | 307.1 | (790.2) | 342.9 | 545.3 | 415.6 | 340.0 | 316.0 | 246.1 | 200.2 | 241.1 | 161.5 | 146.4 | 110.6 | 89.5 | |
| 180.6 |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 784.0 | 660.6 | 444.7 | 466.9 | 600.8 | 445.3 | 384.3 | 324.2 | 232.8 | 197.9 | 188.5 | 169.1 | 142.1 | 113.6 | 82.0 | 58.4 | 38.9 |
| General & Administrative | 1,444.5 | 1,251.6 | 953.6 | 1,866.6 | 1,489.8 | 1,145.5 | 1,028.8 | 794.5 | 554.9 | 471.0 | 378.4 | 324.2 | 311.0 | 226.4 | 148.4 | 103.3 | 80.7 |
| Depreciation & Amortization | 139.8 | 100.6 | 117.0 | 192.3 | 225.7 | 146.3 | 110.0 | 77.1 | 53.9 | 47.3 | 46.7 | 43.6 | 39.0 | 26.2 | 16.4 | 12.2 | 10.4 |
| Amortization of Intangibles | 5.7 | 6.1 | 5.6 | 1.9 | 4.5 | 4.5 | 3.7 | 1.8 | 1.4 | 1.1 | 0.6 | 0.1 | 0.1 | 0.1 | 0.5 | 0.1 | 0.2 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4,472.0 | 3,963.2 | 2,807.7 | 4,087.8 | 4,159.3 | 3,179.7 | 2,794.6 | 2,184.5 | 1,537.4 | 1,283.3 | 1,093.2 | 944.9 | 837.3 | 633.0 | 445.7 | 309.0 | 231.6 |
| 94.2 |
| 77.3 |
| 60.9 |
| 6.5 |
| 6.6 |
| Interest Expense | 0.3 | 0.3 | 0.7 | 4.1 | 6.7 | 4.6 | 1.6 | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | (14.3) | (58.9) | (7.1) | (51.5) | (1.4) | 1.4 | (2.3) | (0.4) | (3.3) | (4.4) | (1.5) | (1.5) | (1.4) | - | - | - | - |
| Other Non-Operating Income | 93.9 | 84.5 | 111.4 | - | - | - | - | - | - | - | - | 0.8 | 0.8 | 1.0 | 1.2 | (0.3) | 0.6 |
| Pre-Tax Income | 536.4 | 493.8 | 308.5 | (1,032.5) | 315.0 | 487.8 | 315.8 | 357.0 | 330.7 | 267.3 | 220.5 | 243.2 | 153.5 | 143.5 | 109.8 | 83.5 | 68.1 |
| 6.0 |
| 7.3 |
| Net Income From Continuing Ops | 375.8 | 325.2 | 235.4 | (1,220.3) | 230.0 | 354.9 | 227.8 | 297.2 | 276.8 | 225.3 | 192.7 | 215.7 | 136.7 | 135.9 | 100.2 | 77.6 | 60.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | (0.4) | (3.2) | 1.3 | - | - |
| Net Income | 375.8 | 325.2 | 235.4 | (1,220.3) | 230.0 | 354.9 | 227.8 | 297.2 | 276.8 | 225.3 | 192.7 | 215.7 | 136.3 | 132.7 | 101.5 | 77.6 | 60.9 |
| Net Income Attributable To Parent | 371.7 | 309.6 | 177.3 | (1,187.7) | 334.4 | 413.3 | 238.1 | 296.1 | 274.5 | 224.9 | 193.0 | 215.7 | 136.3 | 132.7 | 101.8 | 77.8 | 61.0 |
| Less: Minority Interest | 4.1 | 15.6 | 58.0 | (32.6) | (104.4) | (58.5) | (10.2) | 1.1 | 2.3 | 0.4 | (0.3) | - | - | - | (0.2) | (0.2) | (0.2) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 371.7 | 309.6 | 177.3 | (1,187.7) | 334.4 | 413.3 | 238.1 | 296.1 | 274.5 | 224.9 | 193.0 | 215.7 | 136.3 | 132.7 | 101.8 | 77.8 | 61.0 |
| 0.41 |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.85 | 0.65 | 0.50 | 0.40 |
| Shares Basic | 1,619.7 | 1,653.6 | 1,678.3 | 1,696.4 | 1,645.5 | 1,584.3 | 1,582.9 | 158.2 | 157.6 | 156.8 | 156.4 | 156.0 | 155.8 | 154.6 | 153.3 | 151.0 | 149.1 |
| Shares Diluted | 1,631.1 | 1,669.5 | 1,685.6 | 1,696.4 | 1,652.0 | 1,595.4 | 1,590.4 | 158.6 | 158.0 | 157.4 | 157.3 | 157.9 | 157.8 | 156.9 | 156.1 | 154.8 | 153.5 |
| 71.3 |
| EBIT | 428.3 | 350.4 | 190.0 | (982.5) | 117.3 | 399.0 | 305.5 | 263.0 | 262.1 | 198.8 | 153.5 | 197.6 | 122.6 | 120.2 | 94.2 | 77.3 | 60.9 |