| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 2,746.3 | 2,351.7 | 2,294.4 | 2,400.1 | 2,610.5 | 2,078.8 | 1,324.3 | 646.8 | - |
| Cost of Revenue | 429.3 | 397.4 | 374.6 | 344.1 | 353.4 | 245.3 | 155.6 | 106.0 | - |
| Gross Profit | 2,317.0 | 1,954.3 | 1,919.8 | 2,056.0 | 2,257.1 | 1,833.5 | 1,168.7 | 540.8 | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 955.0 | 1,031.4 | 684.1 | 648.4 | 1,064.9 | 580.9 | 415.6 | 239.2 | - |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | 1.5 | - |
| Interest Expense | - | - | - | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 200.3 | 225.3 | 142.1 | 106.8 | 197.4 | 89.8 | 66.9 | 67.8 | - |
| Net Income From Continuing Ops | 854.5 | 856.0 | 601.2 | 580.8 | |||||
| Per Share | |||||||||
| EPS Basic | 3.21 | 2.88 | 1.88 | 1.87 | 2.95 | 1.80 | 1.24 | (1.37) | - |
| EPS Diluted | 3.15 | 2.83 | 1.84 | 1.81 | 2.82 | ||||
| Supplementary Data | |||||||||
| EBITDA | 964.7 | 1,041.7 | 694.5 | 659.6 | 1,075.3 | 586.4 | 416.7 | 239.7 | - |
| EBIT | 955.0 | 1,031.4 | 684.1 | 648.4 | 1,064.9 | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 353.1 | 236.4 | 273.2 | 320.0 | 328.0 | 165.4 | 409.6 | 192.3 | - |
| General & Administrative | 94.2 | 61.6 | 59.3 | 59.9 | 87.5 | 69.9 | 61.5 | 82.8 | - |
| Depreciation & Amortization | 9.7 | 10.3 | 10.4 | 11.2 | 10.4 | 5.5 | 1.1 | 0.5 | 3.4 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,791.3 | 1,320.3 | 1,610.3 | 1,751.7 | 1,545.6 | 1,497.9 | 908.7 | 407.6 | - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 23.6 | 17.2 | 32.5 | 38.9 | 10.1 | 17.3 | 20.2 | 1.1 | - |
| Pre-Tax Income | 1,054.8 | 1,081.3 | 743.3 | 687.6 | 1,102.0 | 625.6 | 426.2 | 241.4 | - |
| 904.6 |
| 535.7 |
| 359.3 |
| 173.6 |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 854.5 | 856.0 | 601.2 | 580.8 | 904.6 | 535.7 | 359.3 | 173.6 | - |
| Net Income Attributable To Parent | 856.5 | 858.2 | 603.6 | 583.5 | 907.3 | 535.9 | 359.3 | 173.6 | - |
| Less: Minority Interest | (2.0) | (2.2) | (2.4) | (2.7) | (2.7) | (0.1) | (0.0) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | 450.5 | - |
| Net Income To Common Shareholders | 856.5 | 858.2 | 603.6 | 583.5 | 907.3 | 535.9 | 359.3 | (277.0) | - |
| 1.75 |
| 1.19 |
| (1.37) |
| - |
| Shares Basic | 266.5 | 298.0 | 320.7 | 312.6 | 307.3 | 298.2 | 288.8 | 202.8 | 198.3 |
| Shares Diluted | 272.2 | 303.4 | 328.5 | 322.0 | 321.4 | 306.7 | 300.9 | 202.8 | 198.3 |
| 580.9 |
| 415.6 |
| 239.2 |
| - |