| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 828.9 | 834.0 | 868.5 | 549.6 | 457.8 | 425.4 | 359.0 | 318.9 | 307.4 | 532.9 | 665.9 | 441.4 | 415.8 | 325.4 | 663.1 | 301.7 | 394.5 | 297.4 | 228.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | 185.2 | 200.5 | 204.4 | 74.9 | 69.7 | 75.7 | 73.1 | 72.7 | 75.3 | 64.7 | 67.9 | 63.8 | 71.5 | 64.0 | 98.9 |
| Selling General & Administrative | - | - | - | - | - | 61.2 | 49.0 | 51.3 | 51.0 | 53.1 | 52.1 | 39.8 | 37.8 | 31.3 | 37.4 | 31.5 | 28.3 | 24.8 | 33.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 69.7 | 68.1 | 62.9 | 53.3 | 47.4 | 61.2 | 49.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 77.5 | 69.9 | 77.8 | 78.6 | 78.2 | 81.0 | 77.1 | 66.1 | 57.1 | 52.8 | 47.8 | 42.2 | 33.4 | 26.2 | 23.8 | 22.1 | 22.9 | 28.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | (3.5) | 11.6 | 16.9 | 29.1 | 5.4 | 8.7 | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 417.6 | 373.2 | 429.0 | 328.0 | 307.3 | 354.2 | 303.8 | 281.1 | 244.8 | 231.4 | 228.5 | 232.9 | 246.9 | 240.6 | 244.0 | 167.0 | 158.7 | 183.5 | 191.9 |
| Operating Income | |||||||||||||||||||
| Operating Income | 411.3 | 460.9 | 439.5 | 221.6 | 150.5 | 71.2 | 55.2 | 37.8 | 62.6 | 301.5 | 437.3 | 208.5 | 169.0 | 84.8 | 419.0 | 134.8 | 235.9 | 113.9 | 36.5 |
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | 15.0 | 14.6 | 8.5 | 3.7 | 3.9 | - | - | - | - | 2.6 | (1.2) | 3.4 |
| Interest Expense | 39.2 | 40.0 | 45.4 | 44.8 | 29.5 | 25.2 | 40.8 | 41.0 | 36.0 | 17.8 | 21.1 | 30.4 | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 44.9 | 48.5 | 35.3 | 57.8 | (3.5) | 11.6 | 16.9 | 29.1 | 5.4 | 8.7 | (15.0) | (27.5) | (15.4) | (23.2) | (10.4) | (10.1) | 2.6 | (1.2) | - |
| Pre-Tax Income | 417.0 | 469.4 | 429.4 | 234.6 | 117.6 | 57.6 | 31.3 | 25.9 | 32.1 | 292.4 | 422.3 | 181.0 | 153.5 | 61.5 | 408.6 | 124.6 | 238.4 | 112.7 | 40.0 |
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 50.6 | 62.8 | 70.8 | 23.6 | 25.5 | 15.4 | (6.6) | 11.0 | (27.4) | 121.7 | 116.8 | 64.6 | 52.1 | 25.8 | 136.8 | 35.1 | 84.8 | 25.4 | 13.8 |
| Net Income From Continuing Ops | 366.4 | 406.6 | 358.6 | 211.1 | 92.1 | 42.2 | 37.9 | 15.0 | 59.5 | 170.7 | 305.5 | 119.2 | 104.3 | 38.2 | 271.8 | 89.5 | 153.6 | 87.3 | 26.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 366.4 | 406.6 | 358.6 | 211.1 | 92.1 | 42.2 | 37.9 | 15.0 | 59.5 | 170.7 | 305.5 | 119.2 | 104.3 | 38.2 | 271.8 | 89.5 | 153.6 | 87.3 | 26.2 |
| Net Income Attributable To Parent | 366.4 | 406.6 | 358.6 | 214.1 | 93.7 | 55.3 | 44.8 | 20.9 | 65.0 | 176.2 | 309.0 | 116.4 | 101.4 | 35.7 | 271.8 | 89.5 | 153.6 | 87.3 | 26.2 |
| Less: Minority Interest | - | 0.0 | 0.0 | (3.0) | (1.6) | (13.1) | (6.9) | (6.0) | (5.6) | (5.5) | (3.5) | (2.8) | (2.9) | (2.5) | 0.0 | 0.0 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 366.4 | 406.6 | 358.6 | 214.1 | 93.7 | 55.3 | 44.8 | 20.9 | 65.0 | 176.2 | 309.0 | 116.4 | 101.4 | 35.7 | 271.8 | 89.5 | 153.6 | 87.3 | 26.2 |
| Per Share | |||||||||||||||||||
| EPS Basic | 14.24 | 15.77 | 14.16 | 7.97 | 3.11 | 1.80 | 1.46 | 0.66 | 1.89 | 5.09 | 8.95 | 3.31 | 2.65 | 0.93 | 6.31 | 1.97 | 3.48 | 2.02 | 0.58 |
| EPS Diluted | 10.38 | 11.80 | 12.07 | 7.62 | 3.07 | 1.77 | 1.44 | 0.66 | 1.84 | 4.93 | 8.78 | 3.27 | 2.62 | 0.92 | 6.26 | 1.94 | 3.43 | 1.97 | 0.57 |
| Shares Basic | 25.7 | 25.8 | 25.3 | 26.9 | 30.1 | 30.8 | 30.8 | 31.5 | 34.5 | 34.6 | 34.5 | 36.0 | 39.4 | 41.1 | 43.1 | 45.4 | 44.1 | 43.3 | 44.9 |
| Shares Diluted | 35.3 | 34.5 | 29.7 | 28.1 | 30.5 | 31.3 | 31.1 | 31.8 | 35.3 | 35.8 | 35.2 | 36.5 | 39.9 | 41.4 | 43.4 | 46.0 | 44.8 | 44.3 | 46.0 |
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | 538.4 | 509.4 | 299.4 | 229.1 | 149.4 | 136.2 | 114.9 | 128.7 | 358.5 | 490.1 | 256.3 | 211.2 | 118.1 | 445.3 | 158.6 | 258.0 | 136.8 | 65.4 |
| EBIT | 411.3 | 460.9 | 439.5 | 221.6 | 150.5 | 71.2 | 55.2 | 37.8 | 62.6 | 301.5 | 437.3 | 208.5 | 169.0 | 84.8 | 419.0 | 134.8 | 235.9 | 113.9 | 36.5 |
| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 205.4 | 158.2 | 164.7 | 300.6 | 210.5 | 252.8 | 128.7 | 223.5 | 263.5 | 105.5 | 140.1 | 101.6 | 202.4 | 117.1 | 114.8 | 124.7 | 101.3 | 111.8 | 143.5 | 87.7 | 82.4 | 90.8 | 87.5 | 104.5 | 76.2 | 102.2 | 72.5 | 75.6 | 68.6 | 75.3 | 75.1 | 69.6 | 87.4 | 205.3 | 97.3 | 135.8 | 94.5 | 273.9 | 208.3 | 75.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | 128.7 | 21.8 | 17.1 | 17.6 | 133.5 | 22.5 | 21.9 | 22.6 | 142.6 | 20.8 | 22.1 | 18.8 | 18.8 | 20.5 | 17.0 | 18.5 | 20.4 | 17.3 | 15.8 | 16.2 | 19.6 | 17.3 | 19.1 | 19.8 | 22.7 | 15.6 | 14.6 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.4 | 9.5 | 10.9 | 14.2 | 21.0 | 14.8 | 11.2 | 13.7 | 10.9 | 11.8 | 12.6 | 11.3 | 13.5 | 12.3 | 14.2 | 12.5 | 12.8 | 11.6 | 14.2 | 14.0 | 12.6 | 12.5 | 13.9 | 20.3 | 9.9 | 9.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 15.2 | 20.8 | 16.1 | 17.6 | 13.6 | 21.2 | 13.5 | 14.3 | 13.8 | 14.6 | 14.7 | 11.7 | 12.3 | 12.6 | 14.4 | 9.5 | 10.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 19.2 | - | - | - | 18.2 | - | - | - | 17.2 | - | - | - | 19.5 | - | - | - | 19.3 | - | - | - | 19.9 | - | - | - | 19.2 | - | - | - | 18.5 | - | - | - | 14.7 | - | - | - | 14.5 | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.0) | 9.3 | (1.5) | 3.0 | 0.7 | 3.1 | 4.0 | 3.8 | 6.0 | 5.3 | 7.8 | 12.4 | 3.6 | 12.6 | (4.9) | 4.1 | (6.3) | 16.1 | (2.2) | (2.3) | (2.8) | - | (3.8) | (0.7) |
| Total Operating Expenses | 123.2 | 110.4 | 88.9 | 95.2 | 78.7 | 90.3 | 89.3 | 89.6 | 159.8 | 80.2 | 86.5 | 78.2 | 83.1 | 78.5 | 82.9 | 74.8 | 71.1 | 86.2 | 106.7 | 90.9 | 70.4 | 87.7 | 72.1 | 72.6 | 71.5 | 76.9 | 68.7 | 66.7 | 68.8 | 71.5 | 62.2 | 53.9 | 57.3 | 59.6 | 56.5 | 54.8 | 60.6 | 64.7 | 51.6 | 52.8 |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 82.3 | 47.8 | 75.8 | 205.4 | 131.8 | 162.5 | 39.3 | 133.9 | 103.7 | 25.3 | 53.7 | 23.4 | 119.3 | 38.6 | 31.8 | 49.9 | 30.2 | 25.6 | 36.8 | (3.1) | 12.0 | 3.1 | 15.4 | 31.9 | 4.7 | 25.3 | 3.8 | 8.9 | (0.2) | 3.8 | 12.9 | 15.7 | 30.2 | 145.7 | 40.9 | 80.9 | 34.0 | 209.1 | 156.7 | 23.1 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 9.1 | 10.5 | 10.0 | 9.5 | 9.9 | 11.3 | 10.7 | 11.5 | 11.9 | 7.9 | 12.7 | 12.1 | 12.1 | 10.1 | 7.7 | 6.3 | 5.5 | 5.8 | 5.8 | 6.7 | 7.0 | 9.9 | 10.4 | 10.0 | 10.5 | 10.7 | 10.9 | 9.9 | 9.5 | 13.4 | 9.0 | 9.0 | 4.6 | 4.5 | 4.5 | 4.4 | 4.4 | 4.1 | 4.3 | 4.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 6.6 | 13.0 | 10.2 | 15.1 | 10.3 | 1.8 | 12.6 | 11.7 | 9.2 | 15.5 | 14.7 | 14.4 | 13.2 | 11.7 | 0.9 | (15.0) | (1.0) | - | (1.5) | 3.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 79.8 | 50.2 | 76.0 | 211.0 | 132.2 | 153.0 | 41.2 | 134.1 | 101.1 | 32.9 | 55.7 | 25.6 | 120.4 | 40.2 | 25.1 | 28.6 | 23.7 | 29.1 | 29.5 | (6.8) | 5.7 | (3.7) | 9.1 | 25.7 | 0.2 | 19.9 | 0.7 | 11.4 | (6.0) | (1.6) | (1.0) | 10.8 | 23.8 | 143.9 | 38.7 | 78.6 | 31.2 | 205.8 | 152.9 | 22.4 |
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 4.5 | 7.2 | 8.5 | 30.5 | 16.6 | 19.9 | 7.0 | 24.4 | 19.4 | (6.2) | 8.5 | 4.3 | 16.8 | 8.2 | 3.3 | 8.0 | 6.0 | 9.3 | 4.3 | 0.0 | 1.8 | (0.8) | (12.8) | 5.1 | 1.8 | 8.0 | (0.2) | 5.0 | (1.8) | (2.4) | (21.1) | 1.1 | (4.9) | 92.3 | 4.0 | 27.1 | (1.6) | 70.0 | 49.4 | (16.7) |
| Net Income From Continuing Ops | 75.3 | 43.0 | 67.5 | 180.6 | 115.6 | 133.1 | 34.2 | 109.7 | 81.7 | 39.1 | 47.2 | 21.3 | 103.5 | 32.0 | 21.8 | 20.6 | 17.7 | 19.8 | 25.2 | (6.8) | 4.0 | (2.9) | 21.9 | 20.6 | (1.7) | 12.0 | 0.8 | 6.4 | (4.2) | 0.9 | 20.1 | 9.8 | 28.7 | 51.7 | 34.7 | 51.5 | 32.8 | 135.8 | 103.5 | 39.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 75.3 | 43.0 | 67.5 | 180.6 | 115.6 | 133.1 | 34.2 | 109.7 | 81.7 | 39.1 | 47.2 | 21.3 | 103.5 | 32.0 | 21.8 | 20.6 | 17.7 | 19.8 | 25.2 | (6.8) | 4.0 | (2.9) | 21.9 | 20.6 | (1.7) | 12.0 | 0.8 | 6.4 | (4.2) | 0.9 | 20.1 | 9.8 | 28.7 | 51.7 | 34.7 | 51.5 | 32.8 | 135.8 | 103.5 | 39.0 |
| Net Income Attributable To Parent | 75.3 | 43.0 | 67.5 | 180.6 | 115.6 | 133.1 | 34.2 | 109.7 | 81.7 | 39.1 | 47.9 | 21.8 | 105.3 | 32.4 | 22.2 | 21.1 | 18.0 | 21.9 | 26.2 | 1.6 | 5.6 | (1.4) | 23.8 | 22.3 | 0.1 | 13.8 | 2.2 | 7.7 | (2.8) | 2.1 | 21.8 | 11.0 | 30.2 | 54.4 | 35.5 | 52.5 | 33.8 | 136.5 | 104.5 | 40.0 |
| Less: Minority Interest | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.8) | (0.5) | (1.7) | (0.4) | (0.5) | (0.5) | (0.3) | (2.1) | (1.0) | (8.4) | (1.6) | (1.5) | (1.9) | (1.7) | (1.8) | (1.8) | (1.4) | (1.4) | (1.4) | (1.2) | (1.6) | (1.2) | (1.5) | (2.8) | (0.8) | (1.0) | (1.0) | (0.7) | (0.9) | (1.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 75.3 | 43.0 | 67.5 | 180.6 | 115.6 | 133.1 | 34.2 | 109.7 | 81.7 | 39.1 | 47.9 | 21.8 | 105.3 | 32.4 | 22.2 | 21.1 | 18.0 | 21.9 | 26.2 | 1.6 | 5.6 | (1.4) | 23.8 | 22.3 | 0.1 | 13.8 | 2.2 | 7.7 | (2.8) | 2.1 | 21.8 | 11.0 | 30.2 | 54.4 | 35.5 | 52.5 | 33.8 | 136.5 | 104.5 | 40.0 |
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 2.93 | - | 2.62 | 6.97 | 4.49 | - | 1.36 | 4.35 | 3.20 | - | 1.82 | 0.81 | 3.66 | - | 0.75 | 0.69 | 0.59 | - | 0.85 | 0.05 | 0.18 | - | 0.77 | 0.72 | 0.00 | - | 0.07 | 0.25 | (0.09) | - | 0.63 | 0.32 | 0.87 | - | 1.02 | 1.51 | 0.98 | - | 3.05 | 1.16 |
| EPS Diluted | 2.14 | - | 1.93 | 5.35 | 3.45 | - | 1.14 | 3.93 | 2.88 | - | 1.72 | 0.79 | 3.58 | - | 0.74 | 0.69 | 0.58 | - | 0.83 | 0.05 | 0.18 | - | 0.76 | 0.72 | 0.00 | - | 0.07 | 0.24 | (0.09) | - | 0.61 | 0.31 | 0.85 | - | 1.00 | 1.46 | 0.93 | - | 2.99 | 1.14 |
| Shares Basic | 25.7 | - | 25.8 | 25.9 | 25.7 | - | 25.1 | 25.2 | 25.5 | - | 26.3 | 26.8 | 28.8 | - | 29.7 | 30.4 | 30.7 | - | 30.7 | 30.8 | 30.8 | - | 30.8 | 30.8 | 30.7 | - | 31.1 | 31.5 | 32.6 | - | 34.7 | 34.8 | 34.6 | - | 34.7 | 34.7 | 34.4 | - | 34.3 | 34.5 |
| Shares Diluted | 35.3 | - | 34.9 | 33.7 | 33.5 | - | 30.0 | 27.9 | 28.3 | - | 27.8 | 27.7 | 29.4 | - | 29.9 | 30.7 | 31.3 | - | 31.4 | 31.2 | 31.2 | - | 31.1 | 31.0 | 30.9 | - | 31.3 | 31.8 | 32.6 | - | 35.6 | 35.6 | 35.6 | - | 35.4 | 35.9 | 36.2 | - | 35.0 | 34.9 |
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 101.5 | - | - | - | 150.0 | - | - | - | 121.0 | - | - | - | 138.8 | - | - | - | 49.5 | - | - | - | 31.9 | - | - | - | 23.8 | - | - | - | 18.4 | - | - | - | 44.8 | - | - | - | 48.5 | - | - | - |
| EBIT | 82.3 | 47.8 | 75.8 | 205.4 | 131.8 | 162.5 | 39.3 | 133.9 | 103.7 | 25.3 | 53.7 | 23.4 | 119.3 | 38.6 | 31.8 | 49.9 | 30.2 | 25.6 | 36.8 | (3.1) | 12.0 | 3.1 | 15.4 | 31.9 | 4.7 | 25.3 | 3.8 | 8.9 | (0.2) | 3.8 | 12.9 | 15.7 | 30.2 | 145.7 | 40.9 | 80.9 | 34.0 | 209.1 | 156.7 | 23.1 |