| (in millions of USD, except per-share data) | FY2021 | FY2020 | FY2019 | FY2018 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | - | - | - | - | 750.6 | 636.4 | 795.9 | 743.0 | 640.6 | 549.7 | 469.4 |
| Cost of Revenue | - | - | - | - | 601.7 | 530.1 | 603.1 | 564.8 | 492.9 | 412.5 | 352.3 |
| Gross Profit | - | - | - | - | 148.8 | 106.3 | 192.8 | 178.2 | 147.7 | 137.2 | 117.1 |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | 7.5 | 0.8 | 14.2 | 12.3 | 5.1 | 5.5 | 4.4 |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | 208.0 | 170.6 | 138.5 | 109.6 | 46.6 | 35.0 | 60.7 | 55.2 | 49.5 | 47.0 | 37.0 |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | 0.7 | 2.9 | 1.0 | 1.0 | 1.0 | 1.1 | - |
| Interest Expense | - | - | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | - | - | - | - | 11.0 | 10.1 | 8.7 | 6.1 | 5.7 | 6.5 | (8.3) |
| Net Income From Continuing Ops | 141.9 | 114.0 | |||||||||
| Per Share | |||||||||||
| EPS Basic | - | - | - | - | 5.24 | 5.80 | 5.88 | 1.73 | 3.17 | 1.37 | 1.44 |
| EPS Diluted | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | - | - | - | - | 63.8 | 43.2 | 85.1 | 80.9 | 53.7 | 51.0 | - |
| EBIT | 208.0 | 170.6 | 138.5 | 109.6 | |||||||
| - |
| - |
| 94.7 |
| 70.5 |
| 117.9 |
| 110.8 |
| 93.3 |
| 84.5 |
| 77.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | 17.2 | 8.1 | 24.3 | 25.7 | 4.3 | 4.1 | - |
| Amortization of Intangibles | - | - | - | - | (0.5) | 0.8 | 18.1 | 20.2 | 10.1 | 2.3 | - |
| Other Operating Expenses | - | - | - | - | (0.0) | 0.0 | (0.0) | 0.2 | 0.2 | (0.2) | 1.7 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| - |
| 8.3 |
| 4.9 |
| 6.2 |
| 6.7 |
| 6.5 |
| 4.4 |
| 0.2 |
| Income From Equity Investments | - | - | - | - | 64.1 | 90.9 | 60.7 | 3.7 | 25.9 | (1.1) | (0.3) |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | 38.3 | 30.2 | 54.5 | 48.6 | 43.0 | 42.6 | 36.8 |
| 94.4 |
| 77.4 |
| 92.2 |
| 94.5 |
| 104.7 |
| 46.2 |
| 63.1 |
| 35.0 |
| 28.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 4.9 |
| Net Income | 141.9 | 114.0 | 94.4 | 77.4 | 92.4 | 94.7 | 106.5 | 46.2 | 63.1 | 35.0 | 33.0 |
| Net Income Attributable To Parent | 141.9 | 114.0 | 94.4 | 77.4 | 73.7 | 80.8 | 80.7 | 23.4 | 43.0 | 18.4 | 19.1 |
| Less: Minority Interest | - | - | - | - | 18.5 | 13.7 | 24.0 | 23.8 | 20.2 | 16.6 | 14.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 141.9 | 114.0 | 94.4 | 77.4 | 73.7 | 80.8 | 80.7 | 23.4 | 43.0 | 18.4 | 19.1 |
| - |
| 5.00 |
| 5.59 |
| 5.68 |
| 1.67 |
| 3.11 |
| 1.36 |
| 1.40 |
| Shares Basic | - | - | - | - | 0.0 | 0.0 | 0.0 | 13.6 | 13.5 | 13.4 | 0.0 |
| Shares Diluted | - | - | - | - | 0.0 | 0.0 | 0.0 | 13.8 | 13.7 | 13.5 | 0.0 |
| 46.6 |
| 35.0 |
| 60.7 |
| 55.2 |
| 49.5 |
| 47.0 |
| 37.0 |