| (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 | 529.8 | 91.5 | 9.8 | 13.5 | 4,794.2 | 2,955.6 | 2,224.4 | 1,837.6 | 1,632.9 | 1,251.7 | 820.4 | 902.4 | 1,206.9 | 947.1 | 622.2 | - | - |
| Cost of Revenue | 166.2 | 43.7 | 19.6 | 28.4 | 2,341.4 | 1,160.5 | 707.5 | 516.6 | 415.6 | 325.7 | 230.6 | 254.8 | 324.1 | 236.7 | 146.2 | - | - |
| Gross Profit | 363.6 | 47.8 | (9.8) | (14.9) | 2,452.8 | 1,795.1 | 1,516.9 | 1,321.0 | 1,217.3 | 926.0 | 589.8 | 647.6 | 882.8 | 710.4 | 476.0 | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | 177.3 | 114.8 | 87.1 | 58.3 | 652.3 | 491.9 | 370.4 | 324.9 | 325.7 | 261.0 | 184.1 | 157.2 | 178.0 | 140.7 | 97.0 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (611.7) | (399.6) | (285.7) | (158.0) | (178.7) | 220.0 | 313.3 | 300.3 | 226.3 | 211.8 | 131.6 | 272.4 | 392.2 | 311.2 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 31.8 | 63.6 | 15.4 | 13.8 | 12.0 | 52.4 | 42.0 | 48.7 | 50.5 | 27.3 | 23.9 | 15.2 | 52.5 | 33.0 | 6.9 | ||
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 4.0 | (1.0) | 2.0 | 1.1 | 100.0 | 176.7 | 147.9 | 123.9 | 85.5 | 71.3 | 53.7 | 97.0 | 98.9 | 77.4 | 48.0 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.34 | (2.28) | 0.65 | 2.03 | (0.54) | 1.01 | 0.50 | 2.10 | 0.47 | 0.35 | 0.42 | 0.95 | 1.26 | 0.83 | 0.57 | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (193.8) | (322.5) | (256.4) | (130.5) | 145.8 | 459.4 | 500.7 | 475.0 | 421.4 | 370.2 | 238.5 | 347.8 | 501.7 | 403.8 | 275.2 | - | |
| - |
| - |
| Selling General & Administrative | 380.1 | 255.5 | 159.5 | 57.3 | 1,654.7 | 843.8 | 636.1 | 521.1 | 470.2 | 294.8 | 159.3 | 138.3 | 199.7 | 161.3 | 102.3 | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 417.9 | 77.1 | 29.3 | 27.5 | 324.5 | 239.4 | 187.4 | 174.7 | 195.1 | 158.4 | 106.9 | 75.4 | 109.5 | 92.6 | 56.7 | - | - |
| Amortization of Intangibles | 6.9 | 1.9 | 1.4 | 0.6 | 80.1 | 51.8 | 33.1 | 33.2 | 36.6 | 32.2 | 21.9 | 4.3 | 3.4 | 4.6 | 1.5 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,141.5 | 491.1 | 295.5 | 171.5 | 4,972.9 | 2,735.6 | 1,911.1 | 1,537.3 | 1,406.6 | 1,039.9 | 688.8 | 630.0 | 814.7 | 635.9 | 403.7 | - | - |
| 218.5 |
| - |
| - |
| - |
| - |
| Interest Expense | 61.5 | 0.0 | 121.1 | 48.3 | 50.0 | 32.1 | 0.9 | 13.6 | 15.6 | 19.9 | - | - | - | - | - | - | - |
| Income From Equity Investments | (24.3) | 0.4 | (10.9) | (14.0) | 85.7 | (29.4) | (49.3) | (2.8) | 6.5 | 3.6 | 1.3 | 0.8 | (0.2) | - | - | - | - |
| Other Non-Operating Income | 80.6 | (17.4) | (3.7) | (7.9) | (16.3) | 32.4 | (15.2) | 42.0 | (25.4) | (56.0) | 31.0 | 111.9 | 65.9 | 3.9 | 1.9 | - | - |
| Pre-Tax Income | 13.8 | (353.0) | (297.0) | (178.9) | (97.2) | 503.6 | 289.9 | 784.0 | 235.8 | 183.1 | 186.5 | 399.5 | 510.6 | 348.1 | 227.3 | - | - |
| - |
| - |
| Net Income From Continuing Ops | 9.8 | (352.0) | (299.0) | (180.0) | (197.2) | 326.9 | 142.0 | 660.1 | 150.3 | 111.8 | - | - | - | - | 179.3 | - | - |
| Net Income From Discontinued Ops | 72.7 | (289.4) | 564.9 | 1,050.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 82.5 | (641.4) | 265.9 | 870.7 | (197.2) | 326.9 | 142.0 | 660.1 | 150.3 | 111.8 | - | - | - | - | 179.3 | - | - |
| Net Income Attributable To Parent | 82.5 | (641.4) | 241.3 | 745.6 | (197.2) | 345.3 | 162.6 | 685.0 | 152.4 | 112.0 | - | - | - | - | 179.3 | - | - |
| Less: Minority Interest | - | - | 21.3 | 115.9 | 0.2 | (18.4) | (20.6) | (24.9) | (2.1) | (0.2) | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 82.5 | (641.4) | 241.3 | 745.6 | (197.4) | 345.3 | 162.6 | 685.0 | 152.4 | 112.0 | 132.8 | 302.5 | 411.7 | 270.7 | 179.3 | - | - |
| - |
| EPS Diluted | 0.33 | (2.28) | 0.65 | 1.59 | (0.54) | 0.98 | 0.48 | 2.04 | 0.46 | 0.34 | 0.41 | 0.93 | 1.23 | 0.81 | 0.55 | - | - |
| Shares Basic | 242.5 | 281.0 | 370.8 | 368.0 | 362.4 | 340.8 | 327.1 | 326.7 | 324.7 | 320.8 | 318.5 | 319.3 | 326.7 | 326.2 | 315.5 | 303.8 | 303.1 |
| Shares Diluted | 247.7 | 281.0 | 370.8 | 368.0 | 362.4 | 353.4 | 335.4 | 335.2 | 331.2 | 326.1 | 323.7 | 325.6 | 334.6 | 335.7 | 328.2 | 308.6 | 308.2 |
| - |
| EBIT | (611.7) | (399.6) | (285.7) | (158.0) | (178.7) | 220.0 | 313.3 | 300.3 | 226.3 | 211.8 | 131.6 | 272.4 | 392.2 | 311.2 | 218.5 | - | - |