| (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 | 213.5 | 228.2 | 262.1 | 290.0 | 214.2 | 169.7 | 220.7 | 226.2 | 161.9 | 114.3 | 157.7 | 175.6 | 164.0 | 220.8 | 255.7 | - | - | - |
| Cost of Revenue | - | - | - | - | 5.6 | 13.5 | 13.5 | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | 208.6 | 156.2 | 207.2 | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 42.2 | 58.8 | 85.7 | 142.7 | 63.5 | (112.7) | 17.6 | 38.3 | (484.0) | (88.3) | (47.2) | (18.2) | (8.7) | 63.1 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | 8.8 | 4.5 | 2.4 | 3.2 | 3.6 | 1.8 | 1.4 | 1.0 | 0.9 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.11 | 0.06 | 0.44 | 1.42 | 0.64 | (1.62) | (0.17) | - | - | - | - | - | - | 0.67 | 1.33 | 1.60 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 88.7 | 103.5 | 135.5 | 186.0 | 104.0 | (69.7) | 66.5 | 90.5 | (397.0) | (6.7) | 29.2 | 52.3 | 56.1 | 125.1 | 166.2 | 186.7 | ||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.9 | 25.1 | 25.3 | 17.5 | 13.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 34.1 | 33.4 | 33.0 | 29.4 | 29.2 | 32.8 | 28.6 | 29.5 | 26.3 | 25.5 | 25.3 | 26.2 | 23.7 | 24.9 | 25.1 | - | - | - |
| Depreciation & Amortization | 46.5 | 44.7 | 49.8 | 43.3 | 40.5 | 43.0 | 48.9 | 52.2 | 87.0 | 81.6 | 76.3 | 70.5 | 64.7 | 62.0 | 55.3 | 53.1 | 44.7 | 43.3 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | 5.4 | 3.1 | - | - | - | - |
| Other Operating Expenses | (0.5) | 0.4 | 1.5 | (0.3) | (0.6) | 0.2 | 0.9 | 0.5 | (0.3) | - | 1.1 | 0.9 | 3.9 | 2.2 | 0.6 | 0.7 | 0.6 | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 110.9 |
| 133.6 |
| 124.3 |
| 225.8 |
| 1.0 |
| 0.8 |
| Interest Expense | 43.0 | 47.5 | 49.3 | 27.4 | 20.2 | 21.5 | 29.4 | 30.5 | 25.0 | 19.5 | 13.9 | 7.8 | 7.6 | 7.0 | 4.5 | 4.6 | 2.9 | - |
| Income From Equity Investments | (2.8) | (0.1) | (0.3) | 0.9 | (0.3) | (1.1) | - | 0.0 | (5.6) | (56.4) | (5.1) | 12.7 | (6.1) | (1.8) | 1.2 | 0.0 | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net Income From Continuing Ops | 17.8 | 12.7 | 49.8 | 119.1 | 57.4 | (134.2) | (10.5) | 16.6 | (511.7) | (164.2) | (64.7) | (10.3) | (21.2) | 54.6 | 107.5 | 127.9 | 121.5 | 221.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 17.8 | 12.7 | 49.8 | 119.1 | 57.4 | (134.2) | (10.5) | 16.6 | (511.7) | (164.2) | (64.7) | (10.3) | (21.2) | 54.6 | 107.5 | 127.9 | 121.5 | 221.7 |
| Net Income Attributable To Parent | 17.8 | 12.7 | 49.8 | 119.1 | 57.4 | (134.2) | (10.5) | 16.6 | (511.7) | (164.2) | (64.7) | (10.3) | (21.2) | 54.6 | 107.5 | 128.8 | 121.5 | 221.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.0) | (0.9) | 0.0 | 0.0 |
| Less: Preferred Dividends | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.1 | 0.0 | - | - | - | - | - |
| Net Income To Common Shareholders | 12.1 | 7.0 | 44.1 | 113.3 | 51.6 | (140.0) | (16.3) | 10.8 | (517.5) | (170.0) | (70.5) | (15.3) | (21.2) | 54.6 | 107.5 | 128.8 | 121.5 | 221.7 |
| 1.55 |
| 2.97 |
| EPS Diluted | 0.11 | 0.05 | 0.42 | 1.36 | 0.61 | (1.62) | (0.17) | - | - | - | - | - | - | 0.67 | 1.33 | 1.59 | 1.55 | 2.97 |
| Shares Basic | 110.5 | 116.0 | 100.2 | 80.1 | 81.1 | 86.1 | 95.2 | 103.7 | 95.7 | 80.4 | - | - | 81.3 | 81.1 | 81.1 | 80.7 | 78.3 | 74.4 |
| Shares Diluted | 110.5 | 118.7 | 101.9 | 83.3 | 84.9 | 86.1 | 95.2 | 104.7 | 95.7 | 80.4 | - | - | 81.3 | 81.1 | 81.1 | 80.8 | 78.4 | 74.6 |
| 169.0 |
| 269.1 |
| EBIT | 42.2 | 58.8 | 85.7 | 142.7 | 63.5 | (112.7) | 17.6 | 38.3 | (484.0) | (88.3) | (47.2) | (18.2) | (8.7) | 63.1 | 110.9 | 133.6 | 124.3 | 225.8 |