| (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 | 15,146.3 | 14,853.6 | 15,895.4 | 14,955.7 | 18,369.2 | 15,610.5 | 13,357.8 | 12,293.5 | 11,206.4 | 8,150.8 | 6,206.3 | 3,773.7 | 1,696.7 | 692.1 | 227.1 | 32.6 |
| Cost of Revenue | 11,644.2 | 11,364.3 | 12,272.7 | 11,821.7 | 14,743.3 | 12,348.4 | 10,387.3 | 9,810.9 | 8,702.1 | 6,192.5 | 4,678.6 | 2,835.3 | 1,288.9 | 537.6 | 183.8 | 29.4 |
| Gross Profit | 3,502.1 | 3,489.3 | 3,622.7 | 3,134.0 | 3,625.9 | 3,262.1 | 2,970.5 | 2,482.6 | 2,504.3 | 1,958.3 | 1,527.8 | 938.3 | 407.8 | 154.5 | 43.3 | 3.2 |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | 1,163.4 | 1,256.7 | 1,282.3 | 898.5 | 876.0 | 898.1 | 685.7 | 352.1 | 413.5 | 390.0 | 319.6 | 136.0 | 53.8 | (11.9) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | 114.6 | 110.9 | 109.9 | 110.8 | 105.4 | 68.8 | 31.2 | 35.3 | 15.5 | 15.4 | 41.3 | 47.1 | 15.7 | 3.6 | 0.1 | |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 257.2 | 317.2 | 262.8 | 255.0 | 191.9 | 173.2 | 141.3 | 82.4 | 96.2 | 86.7 | 70.7 | 40.0 | 18.5 | 0.7 | - | |
| Per Share | ||||||||||||||||
| EPS Basic | 10.35 | 10.00 | 10.33 | 7.18 | 5.39 | 6.70 | 4.32 | 2.34 | 2.55 | 2.53 | - | - | 0.48 | (0.11) | (3.38) | (0.18) |
| Supplementary Data | ||||||||||||||||
| EBITDA | 1,381.7 | 1,451.1 | 1,465.3 | 1,077.1 | 1,048.1 | 1,046.8 | 804.9 | 464.2 | 524.3 | 478.0 | 364.6 | 154.0 | 62.7 | (7.4) | (105.5) | (8.3) |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 625.5 | 547.0 | 584.0 | 646.6 | 657.5 | 574.5 | 583.8 | 388.9 | 376.2 | 279.6 | 200.9 | 157.8 | 49.9 | 25.5 | 84.6 | 2.8 |
| Depreciation & Amortization | 218.3 | 194.3 | 183.0 | 178.5 | 172.1 | 148.7 | 119.3 | 112.0 | 110.8 | 88.0 | 45.0 | 17.9 | 8.8 | 4.5 | 1.4 | 0.1 |
| Amortization of Intangibles | 0.5 | 0.5 | 0.5 | 0.5 | 1.9 | 5.6 | 2.3 | 7.0 | 52.4 | 52.4 | 44.7 | 40.3 | 0.2 | 0.0 | - | - |
| Other Operating Expenses | 151.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,489.6 | 2,358.0 | 2,453.3 | 2,340.6 | 2,895.0 | 2,472.5 | 2,377.6 | 2,240.6 | 2,172.4 | 1,619.9 | 1,255.7 | - | - | - | - | - |
| (106.9) |
| (8.4) |
| 0.0 |
| Interest Expense | 12.9 | 7.9 | 3.2 | 3.5 | 2.3 | 10.3 | 12.4 | 23.2 | 12.7 | 12.3 | 13.2 | 12.3 | - | 0.2 | 0.5 | - |
| Income From Equity Investments | 42.0 | 22.9 | 11.3 | (1.0) | 6.6 | 4.6 | 3.9 | (6.8) | (3.4) | (10.3) | (13.0) | (10.2) | 0.0 | 0.0 | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 1,274.8 | - | - | - | - | 1,075.8 | 710.0 | 399.5 | 390.5 | 384.0 | 316.5 | 173.0 | 70.8 | (8.8) | (107.3) | (8.4) |
| - |
| Net Income From Continuing Ops | 1,059.6 | 1,073.9 | 1,155.1 | 915.1 | 736.4 | 907.2 | 572.6 | 310.3 | 290.9 | 287.0 | 232.9 | 122.8 | 52.3 | (9.5) | (107.3) | (8.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,059.6 | 1,073.9 | 1,155.1 | 915.1 | 736.4 | 907.2 | 572.6 | 310.3 | 290.9 | 287.0 | 232.9 | 122.8 | 52.3 | (9.5) | (107.3) | (8.4) |
| Net Income Attributable To Parent | 1,035.7 | 1,060.4 | 1,143.2 | 913.2 | 734.6 | 905.3 | 577.0 | 309.6 | 299.7 | 293.4 | 232.9 | 122.8 | 52.3 | (9.5) | (107.3) | (8.4) |
| Less: Minority Interest | 23.9 | 13.6 | 11.9 | 1.9 | 1.9 | 1.9 | (4.4) | 0.7 | (8.8) | (6.3) | (12.5) | (14.5) | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 49.2 | - |
| Net Income To Common Shareholders | 1,035.7 | 1,060.4 | 1,143.2 | 913.2 | 734.6 | 905.3 | 577.0 | 309.6 | 299.7 | 293.4 | 245.4 | 137.3 | 52.3 | (9.5) | (156.5) | (8.4) |
| EPS Diluted | 10.12 | 9.83 | 10.16 | 7.13 | 5.29 | 6.56 | 4.25 | 2.27 | 2.45 | 2.43 | - | - | 0.45 | (0.11) | (3.38) | (0.18) |
| Shares Basic | 100.1 | 106.1 | 110.7 | 127.2 | 136.2 | 135.1 | 133.5 | 132.3 | 117.6 | 116.0 | 115.7 | 113.3 | 109.0 | 88.8 | 46.3 | 47.8 |
| Shares Diluted | 102.4 | 107.9 | 112.6 | 128.2 | 138.7 | 138.0 | 136.1 | 140.1 | 125.7 | 125.8 | 120.2 | 120.2 | 115.5 | 88.8 | 46.3 | 47.8 |
| EBIT | 1,163.4 | 1,256.7 | 1,282.3 | 898.5 | 876.0 | 898.1 | 685.7 | 352.1 | 413.5 | 390.0 | 319.6 | 136.0 | 53.8 | (11.9) | (106.9) | (8.4) |