| (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 | 1,620.8 | 1,445.7 | 1,295.2 | 1,233.1 | 1,106.6 | 936.9 | 1,038.1 | 975.3 | 893.6 | 837.3 | 805.1 | 1,294.3 | 2,527.4 | 2,428.7 | 2,723.1 | 2,627.8 | 2,780.0 |
| Cost of Revenue | 962.1 | 864.1 | 798.2 | 784.0 | 701.0 | 603.8 | 643.0 | 641.8 | 578.2 | 530.3 | 499.1 | 911.2 | 1,934.4 | 1,834.8 | 2,075.2 | 2,041.7 | 2,159.0 |
| Gross Profit | 658.7 | 581.6 | 497.0 | 449.1 | 405.6 | 333.1 | 395.1 | 333.5 | 315.4 | 307.0 | 306.0 | 383.1 | 593.0 | 593.9 | 647.9 | 586.1 | 621.0 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 16.4 | 15.7 | 14.5 | 14.9 | 14.6 | 14.7 | 14.8 | 16.3 | 17.4 | 17.8 | 18.7 | 19.8 | 29.3 | 27.4 | 29.2 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 430.9 | 374.3 | 323.7 | 278.7 | 260.0 | 254.8 | 317.4 | 249.4 | 243.8 | 195.9 | 157.0 | 198.1 | 265.6 | 284.9 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 91.6 | 82.2 | 74.5 | 57.7 | 57.4 | (42.6) | 57.1 | 53.1 | 1.5 | 51.3 | 36.7 | 69.3 | 71.4 | 76.0 | 81.0 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 7.13 | 6.06 | 5.00 | 4.38 | 3.84 | (2.07) | 4.40 | 3.61 | 2.23 | 1.88 | 1.69 | 1.15 | 1.62 | 2.21 | 1.91 | 0.19 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 551.3 | 477.5 | 412.9 | 362.4 | 356.5 | 338.8 | 389.5 | 328.8 | 333.0 | 285.1 | 275.3 | 327.5 | 374.6 | 397.6 | 353.6 | 230.8 | |
| 32.9 |
| - |
| Selling General & Administrative | 339.5 | 308.5 | 262.5 | 237.0 | 237.4 | 163.2 | 174.3 | 159.0 | 138.6 | 184.2 | 180.8 | 250.1 | 386.9 | 364.9 | 454.0 | 499.2 | 552.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 120.4 | 103.2 | 89.2 | 83.7 | 96.5 | 84.0 | 72.1 | 79.4 | 89.2 | 89.2 | 118.3 | 129.4 | 109.0 | 112.7 | 113.8 | 143.3 | 146.8 |
| Amortization of Intangibles | 25.4 | 19.9 | 15.3 | 16.3 | 33.8 | 22.1 | 19.9 | 15.1 | 14.6 | 13.9 | 14.0 | 14.0 | 14.4 | 14.1 | 14.0 | 13.9 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 239.8 |
| 87.5 |
| 90.6 |
| - |
| Interest Expense | 33.0 | 39.8 | 35.3 | 27.1 | 22.9 | 24.1 | 38.4 | 39.2 | 35.4 | 49.5 | 44.6 | 46.0 | 68.7 | 53.6 | 48.5 | 21.2 | 17.7 |
| Income From Equity Investments | 112.3 | 103.4 | 89.3 | 77.6 | 87.7 | 64.0 | 96.6 | 74.9 | 67.0 | 73.1 | 66.1 | 65.1 | 59.4 | 55.9 | 54.9 | 45.0 | 40.0 |
| Other Non-Operating Income | 2.4 | 12.6 | 9.9 | 6.0 | 5.6 | (357.4) | (20.4) | (32.5) | 13.7 | 4.2 | (17.8) | - | - | - | - | - | - |
| Pre-Tax Income | 400.3 | 347.1 | 298.3 | 257.6 | 242.7 | (126.7) | 299.4 | 242.7 | 222.1 | 150.6 | 94.6 | 148.4 | 198.7 | 234.6 | 193.8 | 73.1 | 75.2 |
| 58.0 |
| (2.5) |
| Net Income From Continuing Ops | 308.7 | 264.9 | 223.8 | 199.9 | 185.3 | (84.1) | 242.3 | 189.6 | 220.6 | 99.3 | 52.6 | 102.0 | 127.3 | 158.6 | 112.8 | 15.1 | 77.7 |
| Net Income From Discontinued Ops | - | 0.0 | 0.0 | 3.0 | (2.1) | (15.0) | (27.8) | (3.7) | (101.0) | 5.4 | 36.3 | (15.3) | (33.2) | (27.3) | (0.4) | (4.1) | - |
| Net Income | 308.7 | 264.9 | 223.8 | 202.9 | 183.2 | (99.1) | 214.5 | 185.9 | 119.6 | 104.7 | 94.2 | 63.8 | 94.1 | 131.3 | 112.4 | 11.0 | 77.7 |
| Net Income Attributable To Parent | 308.7 | 264.9 | 223.8 | 202.9 | 183.2 | (99.1) | 214.5 | 185.9 | 119.6 | 104.7 | 94.2 | 63.8 | 94.1 | 131.3 | 112.4 | 11.0 | 77.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 308.7 | 264.9 | 223.7 | 202.9 | 183.2 | (99.1) | 214.5 | 185.9 | 119.6 | 104.7 | 94.2 | 63.8 | 94.1 | 131.3 | 112.4 | 11.0 | 77.7 |
| 1.36 |
| EPS Diluted | 7.08 | 6.02 | 4.99 | 4.37 | 3.82 | (2.07) | 4.32 | 3.56 | 2.21 | 1.87 | 1.68 | 1.14 | 1.60 | 2.19 | 1.90 | 0.19 | 1.36 |
| Shares Basic | 43.3 | 43.7 | 44.7 | 46.3 | 47.6 | 47.9 | 48.7 | 51.3 | 53.3 | 55.4 | 55.5 | 55.0 | 57.8 | 58.9 | 58.3 | 57.7 | 56.8 |
| Shares Diluted | 43.6 | 44.0 | 44.8 | 46.4 | 47.9 | 47.9 | 49.5 | 52.1 | 53.9 | 55.7 | 55.9 | 55.4 | 58.4 | 59.5 | 58.8 | 58.2 | 57.0 |
| 237.4 |
| EBIT | 430.9 | 374.3 | 323.7 | 278.7 | 260.0 | 254.8 | 317.4 | 249.4 | 243.8 | 195.9 | 157.0 | 198.1 | 265.6 | 284.9 | 239.8 | 87.5 | 90.6 |