| (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 | 877.9 | 888.5 | 848.3 | 1,113.9 | 793.6 | 460.3 | 478.1 | 380.4 | 412.4 | 468.2 | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 456.2 | 489.7 | 595.0 | 662.2 | 441.4 | 60.3 | 173.1 | 117.2 | 137.0 | 166.1 | 217.9 | 214.7 | 169.0 | 154.9 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 19.3 | 31.7 | 30.1 | 6.0 | 1.6 | 1.8 | 3.3 | 3.5 | 2.6 | 1.6 | 1.4 | 0.8 | 0.5 | 1.5 | 0.5 | 1.4 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Per Share | |||||||||||||||||
| EPS Basic | 2.86 | 2.44 | 2.95 | 4.26 | 3.28 | (0.18) | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 585.7 | 616.5 | 721.7 | 828.2 | 578.3 | 169.0 | 286.6 | 213.4 | 233.5 | 267.0 | - | - | - | - | - | - | |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 10.1 | 13.3 | 9.7 | 9.7 | 6.9 | 4.1 | 3.1 | 2.9 | 3.2 | 7.3 | 6.3 | - | - | - | - | - | - |
| Depreciation & Amortization | 129.5 | 126.8 | 126.7 | 166.0 | 137.0 | 108.7 | 113.5 | 96.3 | 96.4 | 100.9 | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | 0.2 | 0.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 170.7 |
| 155.9 |
| 191.6 |
| 2.7 |
| Interest Expense | 90.2 | 117.1 | 126.8 | 107.2 | 72.3 | 66.5 | 88.3 | 61.4 | 55.9 | 49.9 | 45.1 | 46.3 | 33.0 | 28.5 | 21.2 | 19.5 | - |
| Income From Equity Investments | 0.0 | 0.0 | 0.8 | 2.3 | 12.9 | 16.2 | 11.4 | 12.1 | 3.4 | (0.1) | (0.5) | (3.4) | 0.7 | 0.0 | 0.0 | - | - |
| Other Non-Operating Income | (59.6) | (82.4) | (76.1) | (107.6) | (6.2) | (51.5) | (74.1) | (49.9) | (64.1) | (84.4) | (74.1) | (99.6) | (65.9) | (73.7) | (83.1) | (74.7) | (74.7) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Net Income From Continuing Ops | 396.5 | 407.3 | 518.9 | 554.7 | 435.1 | 8.9 | 99.0 | 67.2 | 72.9 | 81.7 | 143.8 | 115.1 | 103.1 | 81.1 | 87.6 | 81.2 | 116.9 |
| Net Income From Discontinued Ops | (27.5) | (91.0) | (137.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 369.0 | 316.3 | 381.0 | 554.7 | 435.1 | 8.9 | 99.0 | 67.2 | 72.9 | 81.7 | 143.8 | 115.1 | 103.1 | 81.1 | 87.6 | 81.2 | 116.9 |
| Net Income Attributable To Parent | 364.6 | 319.9 | 385.7 | 555.0 | 435.1 | 8.9 | 99.0 | 67.2 | 72.9 | 81.7 | 143.8 | 115.1 | 103.1 | 81.1 | 87.6 | 81.2 | 116.9 |
| Less: Minority Interest | 4.4 | (3.6) | (4.7) | (0.3) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 20.9 | 23.8 | 31.1 | 31.1 | 31.1 | 31.1 | 31.3 | 30.5 | 21.1 | 21.1 | 17.9 | 11.9 | 1.5 | 0.0 | 0.0 | - | - |
| Net Income To Common Shareholders | 343.7 | 290.7 | 354.7 | 523.9 | 404.1 | (21.6) | 67.7 | 36.7 | 51.8 | 60.6 | 125.9 | 103.2 | 101.6 | 81.1 | 87.6 | 81.2 | 116.9 |
| - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 120.2 | 119.3 | 120.3 | 123.0 | 123.1 | 120.7 | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - |
| - |
| EBIT | 456.2 | 489.7 | 595.0 | 662.2 | 441.4 | 60.3 | 173.1 | 117.2 | 137.0 | 166.1 | 217.9 | 214.7 | 169.0 | 154.9 | 170.7 | 155.9 | 191.6 |