| (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 | 132,378.2 | 99,887.8 | 60,856.1 | 66,036.0 | 42,534.2 | 54,139.6 | 32,897.0 | 27,622.7 | 29,423.6 | 14,754.9 | 34,693.2 | 34,022.4 | 42,493.4 | 66,693.4 | 72,891.3 | 46,940.3 | 43,603.7 |
| Cost of Revenue | - | - | - | - | - | - | - | 26,646.9 | 28,639.6 | 14,083.9 | 34,068.9 | 33,531.5 | 42,025.2 | 66,245.3 | 72,472.2 | 46,671.3 | 43,513.1 |
| Gross Profit | - | - | - | - | - | - | - | 975.8 | 784.0 | 671.0 | 624.3 | 490.9 | 468.2 | 448.1 | 419.1 | 269.0 | 90.6 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | (64.7) | (62.9) | (59.5) | - | - | - | - | - | - | - | - | - | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 1,734.3 | 1,396.8 | 987.6 | 219.0 | 102.4 | 130.9 | 198.9 | 123.3 | 69.7 | 55.2 | 39.4 | 8.0 | 8.9 | 8.0 | 10.3 | ||
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 102.9 | 93.3 | 84.5 | 70.1 | 37.8 | 37.1 | 25.9 | 46.0 | 8.8 | 18.0 | 22.4 | 6.4 | 2.6 | 5.5 | 20.9 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 6.22 | 5.49 | 5.14 | 6.85 | 5.90 | 8.78 | 4.46 | 2.93 | 0.32 | 2.94 | 2.94 | 1.01 | 1.01 | 0.67 | 1.93 | 0.31 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | (11.6) | (11.9) | (15.1) | - | - | - | - | - | - | - | - | - | - | - | - | |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 50.5 | 52.6 | 54.0 | 55.3 | 33.3 | 12.2 | 5.2 | 6.2 | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 67.5 | 53.1 | 51.0 | 44.4 | 36.5 | 19.7 | 14.0 | 11.6 | 9.8 | 8.2 | 7.2 | 7.3 | 8.0 | 7.2 | 4.7 | 1.6 | 0.8 |
| Amortization of Intangibles | 9.5 | 7.5 | 14.7 | 14.4 | 15.1 | 5.8 | 2.8 | 2.3 | 2.8 | 1.6 | 1.5 | 1.6 | 2.2 | 2.5 | 2.3 | 0.7 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 23.2 | 21.6 | 21.4 | 17.1 | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 7.0 |
| 1.8 |
| Interest Expense | - | - | 802.2 | 135.5 | 49.6 | 80.4 | 142.0 | 70.5 | 42.1 | 28.3 | 17.1 | 10.5 | 7.9 | 5.6 | 11.3 | 9.9 | 8.0 |
| Income From Equity Investments | (0.3) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 408.8 | 354.1 | 323.0 | 277.2 | 154.1 | 206.7 | 111.0 | 101.5 | 15.2 | 72.7 | 78.2 | 26.0 | 21.2 | 22.5 | 55.4 | 17.9 | 13.3 |
| 6.4 |
| 2.6 |
| Net Income From Continuing Ops | 305.9 | 260.8 | 238.5 | 207.1 | 116.3 | 169.6 | 85.1 | 55.5 | 6.4 | 54.7 | 55.7 | 19.6 | 18.6 | 17.0 | 34.5 | 11.5 | 10.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.3) | 0.7 | (4.3) | 0.2 | 0.6 | (1.1) |
| Net Income | 305.9 | 260.8 | 238.5 | 207.1 | 116.3 | 169.6 | 85.1 | 55.5 | 6.4 | 54.7 | 55.7 | 19.3 | 19.3 | 12.7 | 34.7 | 5.1 | 28.1 |
| Net Income Attributable To Parent | 305.9 | 260.8 | 238.5 | 207.1 | 116.3 | 169.6 | 85.1 | 55.5 | 6.4 | 54.7 | 55.7 | 19.3 | 19.3 | 12.8 | 34.8 | 5.4 | 27.6 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.1) | (0.1) | (0.3) | (0.5) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 305.9 | 260.8 | 238.5 | 207.1 | 116.3 | 169.6 | 85.1 | 55.5 | 6.4 | 54.7 | 55.7 | 19.3 | 19.3 | 12.8 | 34.8 | 5.4 | 27.6 |
| 3.11 |
| EPS Diluted | 5.89 | 5.31 | 4.97 | 6.67 | 5.74 | 8.61 | 4.39 | 2.87 | 0.31 | 2.90 | 2.87 | 0.98 | 0.97 | 0.64 | 1.83 | 0.30 | 2.80 |
| Shares Basic | 47.4 | 45.8 | 44.9 | 29.4 | 19.1 | 18.8 | 18.7 | 18.5 | 18.4 | 18.4 | 18.5 | 18.5 | 18.4 | 18.3 | 17.6 | 17.3 | 8.9 |
| Shares Diluted | 50.1 | 47.4 | 46.4 | 30.1 | 19.7 | 19.2 | 19.0 | 18.9 | 18.7 | 18.6 | 18.9 | 19.1 | 19.1 | 19.2 | 18.6 | 17.9 | 10.2 |
| - |
| EBIT | - | (64.7) | (62.9) | (59.5) | - | - | - | - | - | - | - | - | - | - | - | - | - |