| (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 | 2,780.5 | 2,318.9 | 1,990.5 | 1,820.0 | 1,652.3 | 2,072.0 | 2,051.8 | 1,748.3 | 1,590.8 | 1,525.4 | 1,621.4 | 1,709.1 | 1,807.9 | 2,065.0 | 1,805.1 | 1,352.2 | 1,380.5 |
| Cost of Revenue | 2,252.8 | 1,876.6 | 1,620.4 | 1,506.8 | - | - | 1,722.3 | 840.5 | 787.5 | 785.3 | 891.0 | 794.0 | 840.9 | 1,208.6 | 1,067.2 | 922.2 | 912.9 |
| Gross Profit | 527.7 | 442.3 | 370.1 | 313.2 | - | - | 329.5 | 907.8 | 803.3 | 740.1 | 730.4 | 915.1 | 967.0 | 856.4 | 737.9 | 430.0 | 467.7 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 1.8 | 2.2 | 1.0 | 0.1 | 0.2 | 0.5 | 1.0 | 0.1 | 0.1 | 0.2 | 0.3 | 1.5 | 1.4 | 1.2 | 0.4 | 0.9 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 26.4 | 12.0 | 31.4 | 26.6 | 18.2 | 5.6 | 4.9 | 3.5 | 25.1 | 23.4 | (39.3) | 31.6 | 25.4 | 25.5 | 33.6 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.35 | 1.30 | 2.56 | 2.20 | 1.01 | 0.12 | 0.20 | 0.44 | 1.66 | 1.37 | 0.26 | 1.85 | 1.38 | 1.68 | 1.76 | 1.17 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Selling General & Administrative | 347.7 | 312.2 | 230.4 | 202.2 | 182.4 | 220.6 | 215.4 | 208.1 | 179.0 | 157.6 | 172.4 | 166.3 | 164.0 | 189.4 | 182.7 | 153.3 | 138.6 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 55.2 | 40.2 | 27.2 | 33.1 | 36.3 | 43.7 | 42.8 | 40.5 | 35.7 | 33.2 | 58.0 | 64.7 | 79.7 | 72.0 | 59.3 | 38.9 | 40.1 |
| Amortization of Intangibles | 16.2 | 7.3 | 1.3 | 1.1 | 1.8 | 2.3 | 3.9 | 4.7 | 4.2 | 4.4 | 4.6 | 4.7 | 7.7 | 13.0 | 9.6 | 4.6 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | 1,853.4 | 1,710.2 | 1,567.3 | 2,028.8 | 1,953.2 | 1,662.8 | 1,508.5 | 1,449.9 | 1,663.0 | 1,586.5 | 1,712.4 | 1,935.8 | 1,680.7 | 1,261.9 | 1,282.4 |
| - |
| - |
| - |
| 1.5 |
| Interest Expense | 75.4 | 43.2 | 12.2 | 2.4 | 5.0 | 9.3 | 9.5 | 8.0 | 5.3 | 6.4 | 27.2 | 28.3 | 29.1 | 37.7 | 30.7 | 26.8 | 31.4 |
| Income From Equity Investments | 5.4 | (0.2) | (3.2) | (2.9) | 0.2 | (1.9) | (0.3) | 0.5 | (0.2) | (0.3) | 0.2 | 3.1 | 6.8 | 1.5 | 3.3 | 0.1 | 8.5 |
| Other Non-Operating Income | (0.3) | (0.4) | (0.8) | 2.2 | 4.3 | (2.1) | (0.8) | (0.9) | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 38.9 | 58.3 | 121.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 21.0 |
| 28.8 |
| Net Income From Continuing Ops | 12.5 | 46.3 | 89.8 | 78.5 | 46.3 | 24.8 | 84.1 | 73.7 | 52.0 | 45.5 | (73.9) | 67.2 | 48.8 | 68.0 | 73.1 | 45.4 | 61.1 |
| Net Income From Discontinued Ops | - | - | 0.4 | 0.2 | (10.5) | (20.4) | (76.6) | (58.1) | 4.5 | 2.2 | 84.3 | 6.0 | 6.7 | - | (3.3) | (2.2) | (4.4) |
| Net Income | 12.5 | 46.3 | 90.2 | 78.7 | 35.8 | 4.4 | 7.5 | 15.6 | 56.5 | 47.7 | 10.4 | 73.2 | 55.5 | 68.0 | 69.8 | 43.2 | 56.8 |
| Net Income Attributable To Parent | 12.5 | 46.3 | 90.2 | 78.7 | 35.8 | 4.4 | 7.5 | 15.6 | 56.5 | 47.7 | 10.2 | 72.9 | 55.0 | 67.7 | 69.8 | 44.6 | 56.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.5 | 0.3 | - | (1.4) | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 12.5 | 45.8 | 89.1 | 78.1 | 35.4 | 4.4 | 7.5 | 15.6 | 56.5 | 47.2 | 9.9 | 71.4 | 53.0 | 65.2 | 67.5 | 44.6 | 56.8 |
| 1.49 |
| EPS Diluted | 0.35 | 1.29 | 2.53 | 2.17 | 1.00 | 0.13 | 0.21 | 0.41 | 1.64 | 1.37 | 0.24 | 1.83 | 1.38 | 1.65 | 1.73 | 1.16 | 1.45 |
| Shares Basic | 35.6 | 35.1 | 34.7 | 35.6 | 35.0 | 34.8 | 34.5 | 34.2 | 33.9 | 34.4 | 39.1 | 38.6 | 38.3 | 38.8 | 38.4 | 38.2 | - |
| Shares Diluted | 35.8 | 35.4 | 35.1 | 36.0 | 35.3 | 35.0 | 34.9 | 34.6 | 34.3 | 34.6 | 39.4 | 39.1 | 40.6 | 43.1 | 43.6 | 43.1 | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |