| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 1,268.1 | 1,334.3 | 1,346.6 | 1,275.4 | 1,196.0 |
| Cost of Revenue | 637.1 | 693.5 | 732.2 | 649.0 | 626.2 |
| Gross Profit | 631.0 | 640.8 | 614.4 | 626.4 | 569.8 |
| Operating Expenses | |||||
| Research & Development | 0.8 | 1.4 | - | - | - |
| Selling General & Administrative | 428.4 | 418.5 | 414.8 | 419.9 | 386.6 |
| Selling & Marketing | 45.7 | ||||
| Operating Income | |||||
| Operating Income | 25.5 | 24.7 | 42.9 | 65.0 | 58.6 |
| Non-Operating | |||||
| Interest Income | 0.7 | 0.8 | 0.0 | 0.1 | 0.6 |
| Interest Expense | 53.5 | 53.2 | 53.7 | - | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 123.7 | 98.3 | 114.6 | 178.8 | 152.4 |
| Net Income From Continuing Ops | (201.9) | (211.6) | (239.0) | (265.3) | (214.6) |
| Net Income From Discontinued Ops | (26.3) | ||||
| Per Share | |||||
| EPS Basic | (0.35) | (0.32) | (0.39) | (0.52) | (0.29) |
| EPS Diluted | (0.35) | (0.32) | (0.39) | (0.52) | (0.29) |
| Shares Basic | 762.1 | 740.8 | |||
| Supplementary Data | |||||
| EBITDA | 222.1 | 256.2 | 238.8 | 221.0 | 179.1 |
| EBIT | 25.5 | 24.7 | 42.9 | 65.0 | 58.6 |
| 47.1 |
| 42.0 |
| 39.7 |
| 41.8 |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 196.6 | 231.5 | 195.9 | 156.0 | 120.5 |
| Amortization of Intangibles | 100.4 | 109.2 | 105.7 | 92.6 | 71.4 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 605.6 | 616.0 | 571.6 | 561.4 | 511.3 |
| - |
| - |
| - |
| Other Non-Operating Income | (103.7) | (138.1) | (167.2) | (151.5) | (120.8) |
| Pre-Tax Income | (78.2) | (113.4) | (124.4) | (86.5) | (62.2) |
| (10.4) |
| (51.4) |
| (111.6) |
| - |
| Net Income | (228.2) | (222.0) | (290.3) | (376.9) | (214.6) |
| Net Income Attributable To Parent | (231.1) | (215.4) | (281.2) | (370.1) | (205.9) |
| Less: Minority Interest | - | - | - | (6.8) | (8.7) |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (231.1) | (215.4) | (281.2) | (370.1) | (205.9) |
| 724.1 |
| 711.2 |
| 698.8 |
| Shares Diluted | 762.1 | 740.8 | 724.1 | 711.2 | 698.8 |