| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 2,124.2 | 2,237.8 | 2,267.9 | 2,411.5 | 2,619.1 | 2,027.7 | 3,673.8 | 2,292.7 | 1,782.1 | 1,181.6 | 910.4 | - | - | - | - | - |
| Cost of Revenue | 1,361.6 | 1,431.6 | 1,454.8 | 1,559.4 | 1,781.2 | 1,378.1 | 656.9 | 1,456.9 | 1,079.9 | 735.0 | 552.6 | 298.0 | 145.7 | 66.8 | - | - |
| Gross Profit | 762.6 | 806.2 | 813.0 | 852.1 | 837.9 | 649.6 | 3,016.9 | 835.8 | 702.2 | 446.6 | 357.8 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | 247.1 | 278.7 | 295.5 | 261.8 | 279.8 | 302.8 | 236.5 | 173.4 | 120.2 | 97.3 | 84.7 | 69.5 | 44.1 | 28.4 | - | |
| Operating Income | ||||||||||||||||
| Operating Income | 55.8 | (405.6) | 28.8 | 50.7 | (106.7) | (406.8) | (515.4) | 383.9 | 414.9 | 255.1 | 179.4 | 173.9 | 78.6 | 16.5 | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 16.4 | 13.5 | 18.9 | 34.6 | 25.7 | 27.8 | (20.1) | 69.5 | 63.9 | 40.4 | 27.5 | 24.9 | 14.9 | 4.7 | - | |
| Per Share | ||||||||||||||||
| EPS Basic | 1.99 | (0.13) | 0.27 | 0.08 | (0.06) | 0.85 | 0.32 | 0.19 | 0.32 | 0.19 | 0.14 | 0.15 | 0.07 | 0.24 | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | 84.9 | (380.2) | 75.4 | 134.1 | 2.0 | (329.3) | (475.3) | 405.9 | 442.0 | 280.2 | 198.2 | 184.8 | 86.1 | 21.2 | - | - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 297.5 | 333.3 | 369.6 | 400.4 | 468.4 | 505.4 | 404.5 | 167.2 | 106.2 | 55.8 | 48.3 | 16.5 | 4.1 | 2.7 | - | - |
| General & Administrative | 164.5 | 152.5 | 122.7 | 141.8 | 221.7 | 146.7 | 135.6 | 128.5 | 83.7 | 69.5 | 55.3 | 35.9 | 33.1 | 17.6 | - | - |
| Depreciation & Amortization | 29.1 | 25.4 | 46.6 | 83.4 | 108.7 | 77.5 | 40.0 | 22.0 | 27.2 | 25.0 | 18.8 | 11.0 | 7.4 | 4.7 | - | - |
| Amortization of Intangibles | 64.0 | 65.5 | 73.4 | 65.2 | 67.2 | 109.4 | 101.5 | 10.0 | 9.6 | 14.5 | 9.9 | 2.0 | 0.8 | - | - | - |
| Other Operating Expenses | 2.3 | 6.1 | 9.7 | 17.5 | 20.4 | 8.1 | 5.7 | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 709.1 | 1,219.5 | 787.7 | 818.9 | 969.9 | 954.9 | 776.6 | 469.0 | 310.5 | 225.1 | 191.1 | 122.0 | 81.4 | 48.7 | - | - |
| - |
| - |
| Interest Expense | 0.5 | 4.8 | 10.4 | 12.8 | 14.5 | 75.6 | 38.1 | 1.3 | 4.9 | 11.7 | 15.0 | 9.1 | - | - | - | - |
| Income From Equity Investments | 11.6 | (1.6) | 3.3 | (498.4) | (26.2) | (7.6) | 6.0 | 8.6 | 5.1 | 1.2 | 2.2 | 0.7 | 0.3 | 0.0 | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.3) | - | - | - | - | - |
| Pre-Tax Income | 216.1 | (227.5) | 288.0 | 634.6 | (77.6) | 13.7 | (94.7) | 368.6 | 444.4 | 256.9 | 179.5 | 195.7 | 93.5 | 19.0 | - | - |
| - |
| Net Income From Continuing Ops | 211.3 | (242.6) | 272.4 | 101.6 | (129.6) | (21.8) | (68.7) | 307.7 | 385.5 | 217.7 | 154.1 | 171.6 | 78.9 | 14.3 | - | - |
| Net Income From Discontinued Ops | - | - | 0.0 | 0.0 | 35.6 | 1,401.7 | 615.3 | - | - | - | - | - | - | - | - | - |
| Net Income | 2,087.2 | (242.6) | 272.4 | 101.6 | (94.0) | 1,379.9 | 546.6 | 307.7 | 385.5 | 217.7 | 154.1 | 171.6 | 78.9 | 14.3 | - | - |
| Net Income Attributable To Parent | 2,098.4 | (146.2) | 301.8 | 128.9 | (80.3) | 1,372.9 | 509.8 | 629.0 | 383.2 | 219.5 | 159.5 | 171.6 | 78.9 | 14.3 | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | (321.3) | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 0.0 | 0.0 | 2.0 | 4.0 | 4.0 | 4.0 | 4.0 | 0.7 | - | - | - | - | - | 76.8 | - | - |
| Net Income To Common Shareholders | 2,097.0 | (147.6) | 347.4 | 119.5 | (89.5) | 1,363.3 | 500.2 | 238.8 | 383.2 | 219.5 | 159.5 | 171.6 | 78.9 | 145.2 | - | - |
| EPS Diluted | 1.97 | (0.13) | 0.24 | 0.08 | (0.06) | 0.85 | 0.32 | 0.18 | 0.32 | 0.19 | 0.13 | 0.14 | 0.07 | 0.01 | - | - |
| Shares Basic | 1,052.1 | 1,157.9 | 1,308.7 | 1,439.4 | 1,562.0 | 1,600.2 | 1,544.4 | 1,280.8 | 1,186.5 | 1,127.3 | 1,125.2 | 1,153.1 | 1,122.5 | 604.7 | 485.9 | 406.3 |
| Shares Diluted | 1,065.2 | 1,157.9 | 1,463.0 | 1,645.4 | 1,562.0 | 1,600.2 | 1,544.4 | 1,293.9 | 1,216.6 | 1,216.1 | 1,150.8 | 1,198.5 | 1,181.1 | 992.5 | 485.9 | 406.3 |
| EBIT | 55.8 | (405.6) | 28.8 | 50.7 | (106.7) | (406.8) | (515.4) | 383.9 | 414.9 | 255.1 | 179.4 | 173.9 | 78.6 | 16.5 | - | - |