| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 7,021.0 | 6,066.4 | 5,411.2 | 5,129.2 | 4,771.3 | 3,864.3 | 3,175.9 | 2,560.5 | 2,007.3 | 1,409.9 | - | - |
| Cost of Revenue | 5,266.2 | 4,187.2 | 3,768.6 | 3,818.6 | 3,737.3 | 2,969.7 | 2,224.8 | 1,780.2 | 1,339.4 | 914.0 | - | - |
| Gross Profit | 1,754.8 | 1,879.2 | 1,642.6 | 1,310.6 | 1,034.0 | 894.6 | 951.1 | 780.3 | 667.9 | 495.9 | - | - |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 377.2 | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | 1,497.9 | 1,613.4 | 1,409.6 | 1,121.7 | 863.5 | 728.6 | 784.7 | 630.1 | 576.1 | 398.8 | - | - |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 35.6 | 46.3 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | 272.4 | 389.8 | 273.0 | 236.8 | 157.8 | 105.7 | 154.9 | 135.1 | 99.3 | 105.4 | - | - |
| Net Income From Continuing Ops | 1,320.7 | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | 1.63 | 1.50 | 1.53 | 1.22 | 0.91 | 0.83 | 1.04 | 0.85 | 0.68 | 0.42 | - | - |
| EPS Diluted | 1.60 | 1.47 | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | 1,981.1 | 2,027.6 | 1,814.6 | 1,508.9 | 1,212.2 | 1,010.7 | 966.3 | 754.3 | 662.3 | 445.6 | - | - |
| EBIT | 1,497.9 | 1,613.4 | ||||||||||
| 368.5 |
| 341.6 |
| 301.2 |
| 294.4 |
| 255.0 |
| 222.1 |
| 176.1 |
| 120.0 |
| 101.7 |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 483.3 | 414.2 | 405.0 | 387.2 | 348.6 | 282.1 | 181.6 | 124.2 | 86.1 | 46.8 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 256.9 | 265.8 | 233.0 | 188.9 | 170.5 | 165.9 | 166.4 | 150.2 | 91.8 | 97.1 | - | - |
| 40.8 |
| 27.6 |
| 19.9 |
| 5.4 |
| - |
| 0.1 |
| 2.4 |
| 1.9 |
| - |
| - |
| Income From Equity Investments | 12.5 | 7.9 | 0.6 | 0.8 | (5.1) | (2.8) | (1.1) | (2.8) | (2.4) | (5.3) | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 1,580.6 | 1,599.5 | 1,505.5 | 1,201.4 | 900.6 | 771.6 | 970.6 | 776.2 | 587.3 | 406.2 | - | - |
| 1,217.6 |
| 1,233.0 |
| 965.5 |
| 737.7 |
| 663.1 |
| 814.6 |
| 638.2 |
| 485.5 |
| 295.5 |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,320.7 | 1,217.6 | 1,233.0 | 965.5 | 737.7 | 663.1 | 814.6 | 638.2 | 485.5 | 295.5 | - | - |
| Net Income Attributable To Parent | 1,298.5 | 1,207.9 | 1,232.3 | 987.2 | 746.1 | 660.9 | 815.0 | 637.5 | 485.6 | 295.8 | - | - |
| Less: Minority Interest | 22.2 | 9.7 | 0.8 | (21.8) | (8.4) | 2.2 | (0.4) | 0.7 | (0.1) | (0.3) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,298.5 | 1,207.9 | 1,232.3 | 987.2 | 746.1 | 660.9 | 815.0 | 637.5 | 485.6 | 295.8 | - | - |
| 1.49 |
| 1.21 |
| 0.91 |
| 0.83 |
| 1.04 |
| 0.85 |
| 0.68 |
| 0.42 |
| - |
| - |
| Shares Basic | 797.6 | 804.9 | 807.7 | 809.4 | 820.0 | 796.1 | 784.0 | 751.8 | 717.1 | 634.6 | 599.4 | 597.9 |
| Shares Diluted | 820.8 | 838.4 | 838.9 | 820.3 | 820.0 | 796.1 | 784.3 | 752.7 | 717.6 | 634.6 | 599.4 | 597.9 |
| 1,409.6 |
| 1,121.7 |
| 863.5 |
| 728.6 |
| 784.7 |
| 630.1 |
| 576.1 |
| 398.8 |
| - |
| - |