| (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 | 9,366.0 | 12,639.1 | 16,715.5 | 12,052.3 | 6,406.6 | 5,383.8 | 4,272.8 | 3,642.3 | 4,068.8 | 3,082.3 | 2,481.8 | 1,608.2 | 1,169.3 | 769.6 | 1,173.4 | - | - |
| Cost of Revenue | 9,164.3 | 11,261.2 | 14,032.7 | 10,272.1 | 5,361.8 | 4,438.0 | 3,492.6 | 3,131.2 | 3,609.0 | 2,525.0 | 1,977.0 | 1,247.2 | 931.9 | 732.3 | 990.7 | - | - |
| Gross Profit | 201.7 | 1,377.8 | 2,682.8 | 1,780.2 | 1,044.8 | 945.8 | 780.2 | 511.1 | 459.8 | 557.3 | 504.8 | 361.0 | 237.4 | 37.3 | 182.7 | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | 128.3 | 126.1 | 128.4 | 105.1 | 72.4 | 59.6 | 46.6 | 53.3 | 45.2 | 26.1 | 22.2 | 17.2 | 10.8 | 11.1 | 4.8 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (1,273.4) | (458.2) | 858.1 | 62.2 | 173.0 | 273.6 | 248.4 | 93.8 | 50.0 | 194.3 | 203.5 | 150.1 | 106.6 | (198.0) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 72.1 | 56.8 | 78.0 | 85.4 | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | (317.6) | 9.5 | 177.5 | 87.8 | 30.5 | 27.3 | 39.9 | 0.6 | 0.7 | 37.1 | 17.3 | (21.7) | 3.1 | (1.4) | 12.9 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (3.05) | 0.04 | 2.34 | 0.45 | 0.59 | 0.20 | 0.76 | - | - | - | 0.85 | 0.88 | 0.33 | (2.79) | 0.46 | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (163.6) | 575.3 | 1,964.7 | 437.0 | 424.7 | 451.5 | 354.4 | 210.5 | 142.3 | 259.0 | 264.2 | 206.2 | 160.9 | (146.1) | 92.1 | - | |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 636.6 | 909.9 | 960.5 | 1,050.0 | 448.2 | 379.2 | 323.2 | 248.5 | 292.2 | 206.5 | 176.7 | 123.9 | 81.4 | 55.1 | 53.8 | - | - |
| General & Administrative | 472.6 | 629.9 | 645.6 | 508.7 | 308.1 | 216.0 | 152.1 | 113.4 | 72.4 | 112.2 | 102.4 | 68.3 | 38.0 | 122.1 | 66.7 | - | - |
| Depreciation & Amortization | 1,109.8 | 1,033.5 | 1,106.5 | 374.8 | 251.7 | 177.9 | 105.9 | 116.6 | 92.3 | 64.7 | 60.7 | 56.1 | 54.2 | 51.9 | 41.9 | - | - |
| Amortization of Intangibles | 17.5 | 12.0 | 17.1 | 2.5 | 1.9 | 1.6 | 1.0 | 0.6 | 0.5 | 0.5 | 0.3 | 0.2 | 0.2 | 0.1 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,475.2 | 1,836.0 | 1,824.7 | 1,718.0 | 871.8 | 672.3 | 531.8 | 417.3 | 409.8 | 363.0 | 301.3 | 210.9 | 130.8 | 235.3 | 132.5 | - | - |
| 50.2 |
| - |
| - |
| - |
| Interest Expense | 194.5 | 156.6 | 165.0 | 156.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | (21.1) | (24.3) | 31.4 | 28.1 | 9.4 | (8.1) | (7.0) | 0.4 | (0.3) | 2.2 | 2.1 | 1.5 | (4.2) | (0.0) | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (1,313.3) | 35.6 | 1,055.0 | 286.6 | 171.0 | 86.8 | 179.7 | 59.3 | 22.9 | 179.7 | 148.0 | 93.9 | 38.6 | (249.2) | 56.3 | - | - |
| - |
| - |
| Net Income From Continuing Ops | (1,016.8) | 1.8 | 908.8 | 226.9 | 150.0 | 51.4 | 132.8 | 59.0 | 21.9 | 142.6 | 132.8 | 117.0 | 31.3 | (247.8) | 43.4 | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | 144.3 | - | - | - | - | - | - | - |
| Net Income | (1,016.8) | 1.8 | 908.8 | 226.9 | 150.0 | 51.4 | 132.8 | 59.0 | 21.9 | 286.9 | 132.8 | 117.0 | 31.3 | (247.8) | 43.4 | - | - |
| Net Income Attributable To Parent | (635.6) | 7.5 | 485.6 | 90.0 | 113.1 | 35.3 | 129.1 | 59.1 | 21.8 | 263.1 | 105.6 | 108.5 | 31.1 | (247.6) | 43.4 | - | - |
| Less: Minority Interest | - | - | 423.3 | 137.0 | (36.8) | 16.1 | 3.7 | - | - | - | 0.6 | 0.1 | 0.2 | (0.2) | (0.0) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (635.6) | 7.5 | 485.6 | 90.0 | 113.1 | 35.3 | 129.1 | 59.1 | 21.8 | 263.1 | 105.6 | 108.5 | 31.1 | (247.6) | 43.4 | - | - |
| - |
| EPS Diluted | (3.05) | (0.17) | 2.15 | 0.45 | 0.31 | (0.21) | 0.70 | - | - | - | 0.83 | 0.62 | 0.32 | (2.79) | (0.20) | - | - |
| Shares Basic | 208.4 | 208.6 | 207.7 | 198.0 | 190.7 | 178.9 | 169.4 | 153.8 | 128.9 | 125.9 | 124.6 | 123.0 | 94.0 | 88.8 | 94.0 | 74.9 | 50.7 |
| Shares Diluted | 208.4 | 210.0 | 226.1 | 200.4 | 205.7 | 171.4 | 166.6 | 154.7 | 131.7 | 130.6 | 127.8 | 153.8 | 96.0 | 88.8 | 102.7 | 80.7 | 50.7 |
| - |
| EBIT | (1,273.4) | (458.2) | 858.1 | 62.2 | 173.0 | 273.6 | 248.4 | 93.8 | 50.0 | 194.3 | 203.5 | 150.1 | 106.6 | (198.0) | 50.2 | - | - |