| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 1,931.6 | 1,382.6 | 1,863.8 | 5,788.8 | 6,737.4 | 8,435.9 | 8,345.1 | 4,568.5 | 4,560.6 | 4,923.6 | 3,807.8 | 3,829.6 | 3,480.1 | 3,321.9 |
| Cost of Revenue | 975.7 | 777.5 | 963.5 | 3,803.2 | 4,297.8 | 5,688.1 | 5,941.0 | 2,935.2 | 2,855.1 | 2,894.4 | 2,462.0 | 2,432.3 | 2,279.2 | 2,261.2 |
| Gross Profit | 955.9 | 605.1 | 900.3 | 1,985.6 | 2,439.6 | 2,747.8 | 2,404.1 | 1,633.3 | 1,705.5 | 2,029.3 | 1,345.8 | 1,397.3 | 1,200.9 | 1,060.7 |
| Operating Expenses | ||||||||||||||
| Research & Development | 283.5 | 247.5 | 318.8 | 451.6 | 565.0 | 703.3 | 578.5 | 185.7 | 185.6 | 201.3 | 136.0 | 125.3 | 126.4 | 121.7 |
| Operating Income | ||||||||||||||
| Operating Income | 47.6 | (291.7) | (659.6) | (935.3) | 196.6 | (51.8) | (508.5) | 450.0 | 472.0 | 567.6 | 181.6 | 577.4 | 329.7 | 238.2 |
| Non-Operating | ||||||||||||||
| Interest Income | 16.7 | 10.9 | 11.1 | 2.8 | 1.9 | 4.4 | 18.1 | 7.0 | 4.2 | 5.5 | 4.1 | 5.0 | 3.1 | 3.4 |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | (269.4) | (66.9) | 79.8 | (91.3) | (39.2) | (81.1) | (144.5) | 30.5 | 16.0 | 49.7 | 8.9 | 80.3 | 56.8 | 31.9 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 10.09 | (1.78) | (7.44) | (6.49) | (2.55) | (3.20) | (5.02) | 0.73 | 1.01 | 1.16 | (0.37) | 1.27 | 0.12 | 0.03 |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | 68.8 | (260.2) | (613.2) | (835.1) | 314.4 | 106.5 | (364.8) | 525.6 | 553.7 | 648.1 | 242.2 | 626.2 | 384.9 | 307.7 |
| EBIT | ||||||||||||||
| Selling General & Administrative |
| 497.4 |
| 472.0 |
| 512.4 |
| 907.8 |
| 1,082.9 |
| 1,170.7 |
| 1,277.1 |
| 674.0 |
| 733.1 |
| 881.7 |
| 687.4 |
| 484.9 |
| 502.3 |
| 461.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 21.2 | 31.5 | 46.4 | 100.2 | 117.8 | 158.3 | 143.7 | 75.6 | 81.7 | 80.5 | 60.6 | 48.8 | 55.2 | 69.5 |
| Amortization of Intangibles | 138.4 | 165.1 | 227.0 | 400.1 | 510.0 | 630.5 | 593.2 | 264.6 | 271.0 | 297.2 | 220.6 | 178.3 | 174.9 | 175.7 |
| Other Operating Expenses | 7.3 | 18.8 | 86.6 | (586.1) | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 943.8 | 921.3 | 1,559.9 | 2,920.9 | 2,243.0 | 2,799.6 | 2,912.6 | 1,183.3 | 1,233.5 | 4,356.0 | 3,626.2 | 3,252.2 | 3,150.4 | 3,083.6 |
| - |
| 686.9 |
| 675.8 |
| 588.9 |
| 561.2 |
| 577.8 |
| 577.2 |
| 242.0 |
| 257.0 |
| 277.5 |
| 234.7 |
| 178.9 |
| 208.6 |
| 189.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (9.4) | 7.9 | 75.5 | 0.0 | (26.5) | (29.3) | (6.4) | (44.3) | (9.4) | (23.1) | (13.1) | (86.4) | (48.0) | (15.4) |
| Pre-Tax Income | 54.9 | (272.9) | (573.0) | (1,521.4) | (389.2) | (654.5) | (1,074.0) | 170.7 | 209.8 | 272.6 | (62.0) | 317.1 | 76.2 | 37.3 |
| 324.3 |
| (206.0) |
| (652.8) |
| (1,430.1) |
| (350.0) |
| (573.4) |
| (929.5) |
| 140.2 |
| 193.8 |
| 222.8 |
| (70.9) |
| 236.8 |
| 19.4 |
| 5.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 2,283.7 | (315.5) | (1,506.8) | (1,286.9) | (462.6) | (573.4) | (929.5) | 140.2 | 193.8 | 222.8 | (70.9) | 236.8 | 19.4 | 5.4 |
| Net Income Attributable To Parent | 2,283.7 | (315.5) | (1,506.8) | (1,286.9) | (462.6) | (573.4) | (929.5) | 140.2 | 193.8 | 222.8 | (70.9) | 236.8 | 19.4 | 5.4 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 2,214.8 | (380.7) | (1,568.6) | (1,345.9) | (519.9) | (629.5) | (973.2) | 140.2 | 193.8 | 222.8 | (70.9) | 236.8 | 19.4 | 5.4 |
| 9.63 |
| (1.78) |
| (7.44) |
| (6.49) |
| (2.55) |
| (3.20) |
| (5.02) |
| 0.72 |
| 0.98 |
| 1.13 |
| (0.37) |
| 1.24 |
| 0.12 |
| 0.03 |
| Shares Basic | 219.5 | 214.4 | 210.9 | 207.4 | 203.6 | 196.8 | 193.7 | 192.0 | 192.4 | 192.5 | 189.9 | 186.9 | 160.6 | 154.7 |
| Shares Diluted | 230.0 | 214.4 | 210.9 | 207.4 | 203.6 | 196.8 | 193.7 | 195.3 | 196.8 | 196.5 | 189.9 | 191.5 | 164.0 | 155.5 |
| 47.6 |
| (291.7) |
| (659.6) |
| (935.3) |
| 196.6 |
| (51.8) |
| (508.5) |
| 450.0 |
| 472.0 |
| 567.6 |
| 181.6 |
| 577.4 |
| 329.7 |
| 238.2 |