| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 22,938.5 | 16,819.9 | 13,063.6 | 12,449.7 | 9,955.2 | 4,375.7 | 2,175.4 | 827.0 | 414.2 | 345.7 | 292.1 |
| Cost of Revenue | 12,694.7 | 9,614.8 | 7,229.9 | 7,264.4 | 6,059.5 | 3,026.8 | 1,570.5 | 812.2 | 326.9 | 232.6 | 184.3 |
| Gross Profit | 10,243.7 | 7,205.1 | 5,833.6 | 5,185.3 | 3,895.7 | 1,348.9 | 604.9 | 14.8 | 87.3 | 113.1 | 107.8 |
| Operating Expenses | |||||||||||
| Research & Development | 1,157.1 | 1,206.1 | 1,164.1 | 1,376.5 | 831.7 | 353.8 | 156.6 | 67.5 | 29.3 | 20.8 | 17.7 |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | 1,985.3 | 662.2 | 224.8 | (1,487.5) | (1,583.1) | (1,303.3) | (891.2) | (988.8) | (502.4) | (205.4) | (83.1) |
| Non-Operating | |||||||||||
| Interest Income | 331.1 | 365.8 | 331.3 | 115.5 | 36.1 | 24.8 | 33.9 | 11.5 | 2.9 | 0.7 | 0.5 |
| Interest Expense | 33.6 | 38.3 | 41.1 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 651.1 | 321.2 | 262.7 | 168.4 | 332.9 | 141.6 | 85.9 | 4.1 | 10.7 | 8.5 | 11.7 |
| Net Income From Continuing Ops | 1,610.9 | 447.8 | |||||||||
| Per Share | |||||||||||
| EPS Basic | 2.65 | 0.77 | 0.27 | (2.96) | (3.84) | (3.39) | (3.35) | - | - | - | - |
| EPS Diluted | 2.52 | 0.74 | 0.25 | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | 2,357.5 | 1,051.8 | 665.6 | (1,059.2) | (1,304.0) | (1,122.6) | (774.4) | (933.9) | (479.0) | (187.4) | (68.0) |
| EBIT | 1,985.3 | 662.2 | 224.8 | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 4,492.2 | 3,472.7 | 2,779.2 | 3,269.2 | 3,829.7 | 1,830.9 | 969.5 | 705.0 | 426.0 | 187.4 | 89.0 |
| General & Administrative | 1,357.8 | 1,267.7 | 1,134.7 | 1,437.6 | 987.9 | 599.7 | 385.9 | 240.8 | 137.9 | 112.4 | 87.2 |
| Depreciation & Amortization | 372.2 | 389.7 | 440.8 | 428.3 | 279.0 | 180.8 | 116.8 | 54.9 | 23.4 | 18.0 | 15.1 |
| Amortization of Intangibles | 20.3 | 35.2 | 28.6 | 23.4 | 18.4 | 11.7 | 4.8 | 23.8 | 17.6 | 21.6 | 14.2 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 8,258.4 | 6,542.9 | 5,608.9 | 6,672.8 | 5,478.8 | 2,652.2 | 1,496.2 | 1,003.5 | 589.7 | 318.5 | 190.9 |
| 45.4 |
| 136.9 |
| 123.8 |
| 48.2 |
| 31.3 |
| 26.5 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | (18.9) | (9.8) | (7.0) | 11.2 | 5.0 | 0.7 | (3.2) | (3.1) | (1.9) | (19.5) | (8.1) |
| Other Non-Operating Income | 295.6 | 116.6 | 207.6 | (13.0) | (132.1) | (179.9) | (477.4) | 34.9 | (46.2) | 8.5 | - |
| Pre-Tax Income | 2,280.9 | 778.8 | 432.4 | (1,500.5) | (1,715.2) | (1,483.2) | (1,368.6) | (953.9) | (548.5) | (196.9) | (87.5) |
| 162.7 |
| (1,657.8) |
| (2,043.0) |
| (1,624.2) |
| (1,457.7) |
| (961.0) |
| (561.2) |
| (225.0) |
| (107.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,610.9 | 447.8 | 162.7 | (1,657.8) | (2,043.0) | (1,624.2) | (1,457.7) | (961.0) | (561.2) | (225.0) | (107.3) |
| Net Income Attributable To Parent | 1,578.1 | 444.3 | 150.7 | (1,651.4) | (2,046.8) | (1,618.1) | (1,462.8) | (961.2) | (560.5) | (222.9) | (103.4) |
| Less: Minority Interest | 32.7 | 3.5 | 12.0 | (6.4) | 3.7 | (6.1) | 5.1 | 0.2 | (0.7) | (2.1) | (4.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,578.1 | 446.0 | 150.7 | (1,651.4) | (2,046.8) | (1,618.1) | (1,462.8) | (961.2) | (560.5) | (222.9) | (103.4) |
| (2.96) |
| (3.84) |
| (3.39) |
| (3.35) |
| - |
| - |
| - |
| - |
| Shares Basic | 595.0 | 575.0 | 566.6 | 558.1 | 532.7 | 477.3 | 436.6 | - | - | - | - |
| Shares Diluted | 638.2 | 604.7 | 594.4 | 558.1 | 532.7 | 477.3 | 436.6 | - | - | - | - |
| (1,487.5) |
| (1,583.1) |
| (1,303.3) |
| (891.2) |
| (988.8) |
| (502.4) |
| (205.4) |
| (83.1) |