| (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 | 13,278.0 | 10,984.0 | 8,971.0 | 7,245.0 | 5,896.0 | 4,519.0 | 3,460.0 | 2,608.8 | 1,933.0 | 1,390.5 | 1,005.5 | 682.6 | 424.7 | 243.7 | 92.6 | 43.3 |
| Cost of Revenue | 2,983.0 | 2,287.0 | 1,921.0 | 1,573.0 | 1,353.0 | 987.0 | 796.0 | 622.7 | 499.9 | 399.0 | 329.4 | 248.8 | 155.3 | 104.0 | 31.6 | 16.2 |
| Gross Profit | 10,295.0 | 8,697.0 | 7,050.0 | 5,672.0 | 4,543.0 | 3,532.0 | 2,664.0 | 1,986.2 | 1,433.2 | 991.5 | 676.1 | 433.8 | 269.4 | 139.7 | 61.1 | 27.1 |
| Operating Expenses | ||||||||||||||||
| Research & Development | 2,960.0 | 2,543.0 | 2,124.0 | 1,768.0 | 1,397.0 | 1,024.0 | 749.0 | 529.5 | 377.5 | 285.2 | 217.4 | 148.3 | 78.7 | 39.3 | ||
| Operating Income | ||||||||||||||||
| Operating Income | 1,824.0 | 1,364.0 | 762.0 | 355.0 | 257.0 | 199.0 | 42.0 | (42.4) | (64.4) | (382.2) | (166.4) | (151.8) | (66.3) | (37.6) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 1.1 | 0.4 | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 513.0 | 313.0 | (723.0) | 74.0 | 19.0 | 31.0 | (560.0) | (12.3) | 3.4 | 3.8 | 5.4 | 3.8 | 2.5 | 1.4 | 1.3 | |
| Per Share | ||||||||||||||||
| EPS Basic | 1.69 | 1.38 | 1.70 | 1.61 | 1.16 | 0.61 | 3.36 | (0.15) | (0.68) | - | - | - | (0.54) | (0.51) | 0.09 | (1.31) |
| Supplementary Data | ||||||||||||||||
| EBITDA | 2,562.0 | 1,928.0 | 1,324.0 | 788.0 | 729.0 | 535.0 | 294.0 | 107.2 | 49.5 | (299.1) | (106.0) | (109.8) | (42.1) | (24.1) | 12.0 | (27.8) |
| 7.0 |
| 7.2 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 4,388.0 | 3,854.0 | 3,301.0 | 2,814.0 | 2,292.0 | 1,855.0 | 1,534.0 | 1,203.1 | 895.0 | 660.0 | 498.4 | 341.1 | 195.2 | 103.8 | 34.1 | 19.3 |
| General & Administrative | 1,123.0 | 936.0 | 863.0 | 735.0 | 597.0 | 454.0 | 339.0 | 296.0 | 210.5 | 158.9 | 126.6 | 96.2 | 61.8 | 34.1 | 9.4 | 28.8 |
| Depreciation & Amortization | 738.0 | 564.0 | 562.0 | 433.0 | 472.0 | 336.0 | 252.0 | 149.6 | 113.9 | 83.1 | 60.4 | 42.1 | 24.2 | 13.5 | 1.5 | 0.4 |
| Amortization of Intangibles | 120.0 | 94.0 | 85.0 | 81.0 | 76.0 | 46.0 | 35.0 | 25.0 | 19.7 | 15.1 | 11.8 | 6.8 | 0.9 | 0.1 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 8,471.0 | 7,333.0 | 6,288.0 | 5,317.0 | 4,286.0 | 3,333.0 | 2,622.0 | 2,028.6 | 1,483.0 | 1,374.2 | 842.4 | 585.6 | 335.7 | 177.3 | 50.5 | 55.3 |
| 10.6 |
| (28.2) |
| Interest Expense | - | - | - | 27.0 | 28.0 | 33.0 | 33.0 | 52.7 | 53.4 | 33.3 | 31.1 | 29.1 | 3.5 | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (14.0) | (45.0) | (56.0) | (38.0) | (28.0) | (16.0) | 58.3 | 56.1 | 4.4 | 5.0 | 4.5 | 5.4 | (1.4) | 1.6 | 0.6 | (1.2) |
| Pre-Tax Income | 2,261.0 | 1,738.0 | 1,008.0 | 399.0 | 249.0 | 150.0 | 67.0 | (39.0) | (113.4) | (410.4) | (193.0) | (175.5) | (71.2) | (36.0) | 11.2 | (29.4) |
| 0.3 |
| Net Income From Continuing Ops | 1,748.0 | 1,425.0 | 1,731.0 | 325.0 | 230.0 | 119.0 | 626.7 | (26.7) | (116.8) | (414.2) | (198.4) | (179.4) | (73.7) | (37.3) | 9.8 | (29.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,748.0 | 1,425.0 | 1,731.0 | 325.0 | 230.0 | 119.0 | 626.7 | (26.7) | (116.8) | (414.2) | (198.4) | (179.4) | (73.7) | (37.3) | 9.8 | (29.7) |
| Net Income Attributable To Parent | 1,748.0 | 1,425.0 | 1,731.0 | 325.0 | 230.0 | 119.0 | 626.7 | (26.7) | (116.8) | (414.2) | (198.4) | (179.4) | (73.7) | (37.3) | 9.8 | (29.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,748.0 | 1,425.0 | 1,731.0 | 325.0 | 230.0 | 119.0 | 626.7 | (26.7) | (116.8) | (414.2) | (198.4) | (179.4) | (73.7) | (37.7) | 1.6 | (30.3) |
| EPS Diluted | 1.67 | 1.37 | 1.68 | 1.60 | 1.13 | 0.59 | 3.18 | (0.15) | (0.68) | - | - | - | (0.54) | (0.51) | 0.08 | (1.31) |
| Shares Basic | 1,036.7 | 1,029.2 | 1,020.7 | 201.4 | 198.1 | 193.1 | 186.5 | 177.8 | 171.2 | - | - | - | 135.4 | 73.9 | 18.2 | 23.2 |
| Shares Diluted | 1,046.7 | 1,042.1 | 1,028.0 | 203.5 | 203.2 | 202.5 | 197.2 | 177.8 | 171.2 | - | - | - | 135.4 | 73.9 | 28.1 | 23.2 |
| EBIT | 1,824.0 | 1,364.0 | 762.0 | 355.0 | 257.0 | 199.0 | 42.0 | (42.4) | (64.4) | (382.2) | (166.4) | (151.8) | (66.3) | (37.6) | 10.6 | (28.2) |