| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 1,083.8 | 922.7 | 1,149.1 | 1,025.5 | 563.0 | 506.5 | 530.1 | 529.3 | 666.9 | 636.8 | 600.1 | 630.0 | 641.7 | 620.6 | 717.2 | 605.7 | 484.2 | 500.7 |
| Cost of Revenue | 668.9 | 598.6 | 818.0 | 698.3 | 344.6 | 289.0 | 310.9 | 325.7 | 363.3 | 345.5 | 333.2 | 318.7 | 332.9 | 304.0 | 302.9 | 246.8 | 197.2 | 201.8 |
| Gross Profit | 415.0 | 324.2 | 331.1 | 327.3 | 218.4 | 217.6 | 219.2 | 203.6 | 303.6 | 291.3 | 266.9 | 311.3 | 308.9 | 316.6 | 414.3 | 358.9 | 287.0 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 204.3 | 221.5 | 258.3 | 173.8 | 108.7 | 113.3 | 126.2 | 124.5 | 130.7 | 124.9 | 129.9 | 132.3 | 131.1 | 126.0 | 100.3 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (15.6) | (427.6) | (223.7) | (72.8) | (14.7) | (9.8) | (40.0) | (45.4) | 37.4 | 34.6 | 13.5 | 47.1 | 48.5 | 56.2 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 2.3 | 3.1 | 2.3 | 2.1 | 2.8 | 1.9 | 2.8 | 4.0 | 4.4 | 3.9 | 4.0 | 5.0 | 7.0 | 7.7 | 7.6 | 6.6 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 5.0 | 7.3 | 28.3 | (62.1) | 2.3 | (8.6) | 28.2 | (14.0) | 20.8 | 11.7 | 7.1 | 15.3 | 15.1 | 25.7 | 67.6 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.52) | (5.79) | (3.43) | (0.03) | (0.18) | 0.05 | (1.11) | (0.40) | 0.50 | 0.72 | 0.36 | 0.81 | 0.78 | 0.75 | 2.16 | 1.82 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 77.0 | (337.0) | (110.7) | (5.3) | 1.4 | 6.9 | (22.2) | (29.5) | 53.1 | 49.0 | 27.7 | 62.0 | 63.1 | 70.2 | 200.6 | 164.4 | ||
| 298.9 |
| 90.3 |
| 83.3 |
| 81.8 |
| Selling General & Administrative | 226.3 | 232.9 | 258.6 | 208.9 | 124.4 | 114.0 | 130.3 | 124.4 | 135.6 | 131.8 | 123.5 | 132.0 | 129.4 | 134.5 | 124.9 | 114.7 | 99.4 | 103.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 92.5 | 90.5 | 112.9 | 67.6 | 16.1 | 16.6 | 17.8 | 15.9 | 15.7 | 14.4 | 14.2 | 14.8 | 14.6 | 14.1 | 11.5 | 10.5 | 10.1 | 9.9 |
| Amortization of Intangibles | 62.9 | 63.0 | 82.8 | 47.3 | 4.1 | 4.4 | 5.3 | 2.3 | 2.9 | 2.5 | 1.9 | 2.3 | 2.4 | 2.0 | 0.7 | 0.4 | 0.1 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 189.1 |
| 153.9 |
| 104.2 |
| 113.8 |
| 6.9 |
| 8.7 |
| Interest Expense | 19.3 | 22.1 | 16.3 | 3.4 | 0.0 | 0.0 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 2.3 | 2.3 | 2.4 | 2.4 | 2.4 | 2.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1.6) | 0.2 | 1.3 | 14.5 | 3.8 | (3.3) | 1.5 | 1.3 | (1.2) | (0.5) | (1.5) | 1.2 | (0.9) | 0.2 | (0.7) | (0.8) | 0.1 | 0.7 |
| Pre-Tax Income | (31.3) | (442.7) | (233.6) | (71.0) | (6.3) | (6.2) | (24.8) | (33.4) | 44.7 | 46.9 | 25.7 | 59.9 | 60.9 | 73.0 | 206.1 | 168.2 | 107.6 | 118.3 |
| 54.2 |
| 33.3 |
| 39.7 |
| Net Income From Continuing Ops | (36.2) | (450.1) | (261.9) | (8.9) | (8.6) | 2.4 | (53.0) | (19.3) | 23.8 | 35.2 | 18.6 | 44.6 | 45.8 | 47.3 | 138.6 | 114.0 | 74.2 | 78.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (36.2) | (450.1) | (261.9) | (8.9) | (8.6) | 2.4 | (53.0) | (19.3) | 23.8 | 35.2 | 18.6 | 44.6 | 45.8 | 47.3 | 138.6 | 114.0 | 74.2 | 78.6 |
| Net Income Attributable To Parent | (45.7) | (459.9) | (268.9) | (2.0) | (8.6) | 2.4 | (53.0) | (19.3) | 23.8 | 35.2 | 18.6 | 44.6 | 45.8 | 47.3 | 138.6 | 114.0 | 74.2 | 78.6 |
| Less: Minority Interest | 9.4 | 9.8 | 6.9 | (6.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (41.6) | (456.9) | (268.9) | (2.0) | (8.6) | 2.4 | (53.0) | (19.3) | 23.8 | 35.2 | 18.6 | 44.6 | 45.8 | 47.3 | 138.6 | 114.0 | 74.2 | 78.6 |
| 1.19 |
| 1.24 |
| EPS Diluted | (0.52) | (5.79) | (3.43) | (0.03) | (0.18) | 0.05 | (1.11) | (0.40) | 0.49 | 0.72 | 0.36 | 0.80 | 0.77 | 0.74 | 2.12 | 1.78 | 1.17 | 1.22 |
| Shares Basic | 79.7 | 78.9 | 78.4 | 62.3 | 48.6 | 48.0 | 47.8 | 47.9 | 48.2 | 48.7 | 51.1 | 55.1 | 59.0 | 63.3 | 64.1 | 62.5 | 62.5 | 63.5 |
| Shares Diluted | 79.7 | 78.9 | 78.4 | 62.3 | 48.6 | 48.3 | 47.8 | 47.9 | 48.7 | 48.9 | 51.3 | 55.5 | 59.4 | 63.8 | 65.4 | 63.9 | 63.4 | 64.4 |
| 114.3 |
| 123.7 |
| EBIT | (15.6) | (427.6) | (223.7) | (72.8) | (14.7) | (9.8) | (40.0) | (45.4) | 37.4 | 34.6 | 13.5 | 47.1 | 48.5 | 56.2 | 189.1 | 153.9 | 104.2 | 113.8 |