| (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 | 3,618.0 | 3,274.0 | 3,082.0 | 2,010.0 | 2,006.0 | 1,563.0 | 1,611.0 | 1,464.0 | 1,255.7 | 941.8 | - | - | - | 517.6 | 379.0 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 975.0 | 713.0 | 662.0 | (43.0) | 26.0 | (257.0) | 304.0 | 341.0 | 220.9 | 125.4 | 92.8 | 62.8 | 62.9 | 35.3 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | 21.0 | 17.3 | 9.7 | 4.1 | 3.7 | 1.1 | 2.3 | 2.9 | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 309.0 | 228.0 | 168.0 | 30.0 | 2.0 | (33.0) | 92.0 | 83.0 | 55.3 | 41.4 | 30.3 | 18.2 | 17.3 | 8.7 | 3.9 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.24 | 0.13 | 0.18 | (0.08) | (0.02) | (1.15) | 0.89 | 0.37 | 0.68 | 0.42 | 0.27 | 0.20 | 0.19 | 0.12 | 0.08 | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 1,155.0 | 896.0 | 861.0 | 168.0 | 262.0 | (49.0) | 446.0 | 471.0 | 342.2 | 225.5 | 194.9 | 154.7 | 139.4 | 91.1 | 54.7 | - | |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 182.0 | 161.0 | 151.0 | 89.0 | 101.0 | 91.0 | 61.0 | 50.0 | 33.0 | 21.1 | 27.7 | 30.2 | 22.8 | 16.5 | 15.1 | - | - |
| General & Administrative | 321.0 | 344.0 | 294.0 | 243.0 | 242.0 | 193.0 | 152.0 | 124.0 | 106.2 | 70.9 | 62.2 | 55.1 | 47.0 | 34.9 | 25.4 | - | - |
| Depreciation & Amortization | 180.0 | 183.0 | 199.0 | 211.0 | 236.0 | 208.0 | 142.0 | 130.0 | 121.3 | 100.1 | 102.1 | 92.0 | 76.5 | 55.8 | 37.6 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 69.0 | 49.0 | 57.0 | 79.0 | 155.0 | 74.0 | 19.0 | 32.0 | 10.9 | (2.5) | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,712.0 | 2,610.0 | 2,476.0 | 2,132.0 | 2,135.0 | 1,827.0 | 1,326.0 | 1,155.0 | 1,045.7 | 813.8 | 803.5 | 740.4 | 630.3 | 482.3 | 340.4 | - | - |
| 17.0 |
| - |
| - |
| - |
| Interest Expense | 48.0 | 44.0 | 54.0 | 59.0 | 64.0 | 82.0 | 45.0 | 35.0 | 13.4 | 1.6 | 0.6 | 0.2 | 0.1 | 0.1 | 0.1 | - | - |
| Income From Equity Investments | (4.0) | (6.0) | (2.0) | (5.0) | (9.0) | (21.0) | (24.0) | (14.0) | (1.8) | 0.9 | (0.0) | 0.8 | (0.1) | - | - | - | - |
| Other Non-Operating Income | 5.0 | 7.0 | 81.0 | 1.0 | 25.0 | (14.0) | 48.0 | 30.0 | 25.2 | 19.3 | 0.6 | 0.8 | 0.3 | - | - | - | - |
| Pre-Tax Income | 1,044.0 | 659.0 | 752.0 | (233.0) | (64.0) | (350.0) | 369.0 | 203.0 | 247.2 | 155.2 | 98.2 | 67.0 | 64.2 | 37.5 | 22.7 | - | - |
| - |
| - |
| Net Income From Continuing Ops | 731.0 | 425.0 | 582.0 | (268.0) | (75.0) | (338.0) | 253.0 | 106.0 | 190.1 | 114.7 | 67.8 | 48.7 | 46.9 | 28.8 | 18.8 | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 731.0 | 425.0 | 582.0 | (268.0) | (75.0) | (338.0) | 253.0 | 106.0 | 190.1 | 114.7 | 67.8 | 48.7 | 46.9 | 28.8 | 18.8 | - | - |
| Net Income Attributable To Parent | 726.0 | 418.0 | 575.0 | (264.0) | (73.0) | (336.0) | 254.0 | 104.0 | 190.2 | 115.9 | 67.4 | 49.5 | 46.2 | 28.1 | 18.2 | - | - |
| Less: Minority Interest | 5.0 | 7.0 | 7.0 | (4.0) | (2.0) | (2.0) | (1.0) | 2.0 | (0.1) | (1.2) | 0.4 | (0.8) | 0.6 | 0.7 | 0.5 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 726.0 | 418.0 | 575.0 | (264.0) | (73.0) | (336.0) | 254.0 | 104.0 | 190.2 | 115.9 | 67.4 | 49.5 | 46.2 | 28.1 | 18.2 | - | - |
| - |
| EPS Diluted | 0.23 | 0.13 | 0.18 | (0.08) | (0.02) | (1.15) | 0.85 | 0.36 | 0.65 | 0.41 | 0.26 | 0.20 | 0.19 | 0.11 | 0.08 | - | - |
| Shares Basic | 3,070.9 | 3,115.1 | 3,183.2 | 3,111.2 | 3,114.1 | 2,927.4 | 2,843.1 | 281.7 | 279.3 | 275.1 | 250.5 | 249.0 | 245.2 | 243.3 | 241.9 | 198.5 | 57.6 |
| Shares Diluted | 3,247.5 | 3,278.3 | 3,351.4 | 3,111.2 | 3,114.1 | 2,927.4 | 3,043.1 | 303.6 | 293.1 | 282.9 | 256.1 | 253.0 | 249.5 | 247.0 | 246.2 | 234.5 | 183.6 |
| - |
| EBIT | 975.0 | 713.0 | 662.0 | (43.0) | 26.0 | (257.0) | 304.0 | 341.0 | 220.9 | 125.4 | 92.8 | 62.8 | 62.9 | 35.3 | 17.0 | - | - |