| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 5,163.3 | 4,638.2 | 3,775.2 | 1,350.0 | 2,012.4 | 1,727.9 | 5,736.8 | 5,188.9 | 5,284.8 | 4,519.4 | 3,974.8 | 4,802.3 | 5,087.2 | 4,078.0 | 3,830.8 | 2,642.0 | 1,332.9 | 1,416.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 600.4 | 484.6 | 65.0 | (743.1) | (577.5) | (940.6) | 747.7 | 613.4 | 604.5 | 363.1 | 98.4 | 685.4 | 839.8 | 507.1 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 8.5 | 15.8 | 23.3 | 26.5 | 6.6 | 5.1 | 9.3 | 5.5 | 3.6 | 6.0 | 13.9 | 20.0 | 7.7 | 11.0 | 4.1 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 2.8 | 21.6 | 13.4 | 5.2 | 2.9 | (2.9) | 8.3 | 0.2 | (0.0) | 8.2 | 1.0 | 3.0 | 2.4 | (2.9) | (1.6) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.16 | 0.03 | (0.25) | (0.67) | (0.57) | (0.88) | 0.26 | 0.23 | 0.23 | 0.12 | 0.07 | 0.37 | 0.39 | 0.25 | 0.18 | (0.01) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 1,086.9 | 972.0 | 547.5 | (288.9) | (90.3) | (414.3) | 1,398.9 | 1,181.3 | 1,145.1 | 915.4 | 569.0 | 1,053.8 | 1,222.6 | 885.7 | 796.0 | 405.6 | ||
| - |
| - |
| - |
| - |
| Selling General & Administrative | 657.4 | 568.7 | 488.1 | 423.2 | 426.4 | 424.4 | 559.5 | 505.9 | 467.1 | 446.6 | 383.9 | 311.7 | 255.8 | 227.0 | 220.2 | 199.8 | 131.0 | 90.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 486.5 | 487.3 | 482.6 | 454.2 | 487.1 | 526.3 | 651.2 | 567.9 | 540.6 | 552.3 | 470.6 | 368.4 | 382.8 | 378.6 | 350.9 | 313.1 | 217.5 | 126.9 |
| Amortization of Intangibles | - | 0.0 | 0.0 | 32.8 | 57.3 | 57.4 | 56.8 | 56.8 | 57.2 | 57.2 | 57.2 | 57.2 | 57.2 | 57.2 | 57.2 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4,562.9 | 4,153.6 | 977.1 | 743.7 | 812.6 | 836.3 | 941.8 | 872.9 | 818.2 | 724.4 | 833.6 | 600.1 | 539.3 | 488.2 | 435.8 | 397.3 | 1,604.9 | 1,415.0 |
| 445.1 |
| 92.5 |
| (272.0) |
| 1.2 |
| 0.4 |
| 0.5 |
| 8.2 |
| Interest Expense | 464.9 | 486.7 | 492.4 | 376.7 | 350.5 | 340.8 | 310.1 | 264.9 | 255.8 | 223.6 | 118.3 | 124.1 | 152.7 | 109.6 | 113.8 | 93.4 | 31.8 | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 3.0 | 3.8 | 2.7 | 3.9 | 3.1 | (151.0) | (23.9) | 3.7 | 5.3 | 3.6 | 2.3 | 2.3 | 1.7 | 0.1 | 3.7 | 1.1 | 2.5 | 1.0 |
| Pre-Tax Income | 148.3 | (6.3) | (401.9) | (1,091.9) | (953.6) | (1,457.5) | 402.6 | 339.1 | 312.2 | 75.1 | (59.8) | 530.4 | 580.5 | 395.7 | 287.2 | (9.6) | (308.6) | (3.9) |
| 0.9 |
| (0.1) |
| (1.5) |
| Net Income From Continuing Ops | 145.5 | (28.0) | (415.3) | (1,097.2) | (956.5) | (1,454.6) | 394.2 | 338.9 | 312.2 | 66.9 | (60.8) | 527.4 | 578.0 | 398.7 | 288.8 | (10.5) | (308.5) | (2.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 145.5 | (28.0) | (415.3) | (1,097.2) | (956.5) | (1,454.6) | 394.2 | 338.9 | 312.2 | 66.9 | (60.8) | 527.4 | 578.0 | 398.7 | 288.8 | (10.5) | (308.5) | (2.5) |
| Net Income Attributable To Parent | 185.0 | 43.5 | (326.9) | (930.5) | (811.8) | (1,263.5) | 373.2 | 340.3 | 344.8 | 175.9 | 105.7 | 608.3 | 637.5 | 417.2 | 294.7 | (10.5) | (308.5) | (2.5) |
| Less: Minority Interest | (39.6) | (71.5) | (88.4) | (166.6) | (144.7) | (191.1) | 21.1 | (1.4) | (32.6) | (109.0) | (166.6) | (80.9) | (59.5) | (18.5) | (5.8) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 185.0 | 43.5 | (326.9) | (930.5) | (811.8) | (1,263.5) | 373.2 | 340.3 | 344.8 | 175.9 | 105.7 | 608.3 | 637.5 | 417.2 | 294.7 | (10.5) | (308.5) | (2.5) |
| (0.21) |
| (0.00) |
| EPS Diluted | 0.15 | 0.03 | (0.25) | (0.67) | (0.57) | (0.88) | 0.26 | 0.22 | 0.23 | 0.12 | 0.07 | 0.37 | 0.38 | 0.25 | 0.18 | (0.01) | (0.21) | (0.00) |
| Shares Basic | 1,194.0 | 1,296.4 | 1,314.6 | 1,391.2 | 1,434.1 | 1,432.1 | 1,436.6 | 1,506.6 | 1,484.4 | 1,516.7 | 1,617.3 | 1,647.6 | 1,649.7 | 1,645.3 | 1,604.2 | 1,595.6 | 1,466.0 | 1,320.9 |
| Shares Diluted | 1,201.9 | 1,299.4 | 1,314.6 | 1,391.2 | 1,434.1 | 1,432.1 | 1,443.4 | 1,516.4 | 1,496.1 | 1,525.3 | 1,627.1 | 1,660.5 | 1,664.2 | 1,658.3 | 1,616.9 | 1,595.6 | 1,466.0 | 1,320.9 |
| (54.6) |
| 128.1 |
| EBIT | 600.4 | 484.6 | 65.0 | (743.1) | (577.5) | (940.6) | 747.7 | 613.4 | 604.5 | 363.1 | 98.4 | 685.4 | 839.8 | 507.1 | 445.1 | 92.5 | (272.0) | 1.2 |