| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 3,902.6 | 4,003.8 | 4,489.2 | 4,204.2 | 4,794.6 | 4,552.8 | 4,164.7 | 3,634.5 | - | - |
| Cost of Revenue | 3,080.5 | 3,007.6 | 3,253.9 | 3,236.0 | 4,317.5 | 4,273.5 | 4,359.3 | 3,946.3 | - | - |
| Gross Profit | 822.1 | 996.2 | 1,235.3 | 968.3 | 477.2 | 279.4 | (194.6) | (311.8) | - | - |
| Operating Expenses | ||||||||||
| Research & Development | 237.8 | 243.6 | 248.8 | 275.4 | 438.6 | 410.0 | 383.1 | 290.1 | - | - |
| Selling General & Administrative | 551.5 | 504.4 | 565.4 | |||||||
| Operating Income | ||||||||||
| Operating Income | 32.8 | 248.1 | 421.1 | 190.3 | (702.9) | (925.7) | (1,329.8) | (1,208.1) | - | - |
| Non-Operating | ||||||||||
| Interest Income | 47.8 | 37.2 | 36.3 | 10.1 | 18.6 | 24.1 | 57.8 | 31.1 | - | - |
| Interest Expense | 130.1 | 145.5 | 159.2 | 103.7 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 20.7 | 8.4 | 11.3 | 12.2 | 15.2 | 3.6 | 7.4 | 11.5 | - | - |
| Net Income From Continuing Ops | (29.2) | 108.3 | 275.0 | |||||||
| Per Share | ||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 52.6 | 268.4 | 459.8 | 239.2 | (640.1) | (852.1) | (1,261.4) | (1,162.7) | - | - |
| EBIT | 32.8 | 248.1 | 421.1 | 190.3 | ||||||
| 502.6 |
| 741.5 |
| 795.1 |
| 752.1 |
| 606.2 |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 19.8 | 20.3 | 38.8 | 48.9 | 62.8 | 73.6 | 68.4 | 45.4 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | 68.9 | 50.4 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3,869.8 | 3,755.7 | 4,068.1 | 4,014.0 | 5,497.5 | 5,478.6 | 5,494.5 | 4,842.6 | - | - |
| 211.8 |
| 163.4 |
| 131.3 |
| 13.8 |
| - |
| - |
| Income From Equity Investments | (0.6) | 2.4 | (7.2) | (30.9) | (70.0) | (34.4) | (22.3) | (2.5) | - | - |
| Other Non-Operating Income | (41.3) | (131.5) | (134.8) | (195.2) | (240.5) | (144.6) | (138.9) | (98.3) | - | - |
| Pre-Tax Income | (8.5) | 116.7 | 286.3 | (4.9) | (943.4) | (1,070.3) | (1,468.7) | (1,306.4) | - | - |
| (17.1) |
| (958.6) |
| (1,073.9) |
| (1,476.2) |
| (1,317.9) |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (29.2) | 108.3 | 275.0 | (17.1) | (958.6) | (1,073.9) | (1,476.2) | (1,317.9) | - | - |
| Net Income Attributable To Parent | (29.5) | 104.7 | 271.2 | (19.7) | (968.1) | (1,078.7) | (1,482.9) | (1,325.0) | - | - |
| Less: Minority Interest | 0.3 | 3.6 | 3.8 | 2.7 | 9.6 | 4.8 | 6.7 | 7.1 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (29.5) | 104.7 | 271.2 | (19.7) | (971.3) | (1,079.8) | (1,483.1) | (1,368.4) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | - | - | - | - | - | - | - | - | 342.5 | 342.5 |
| Shares Diluted | - | - | - | - | - | - | - | - | 3,243.1 | 342.5 |
| (702.9) |
| (925.7) |
| (1,329.8) |
| (1,208.1) |
| - |
| - |