| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 1,069.0 | 1,043.0 | 1,117.0 | 1,205.0 | 1,150.0 | 1,029.0 | 1,242.0 | 1,320.0 | 1,386.0 | 1,643.0 | 1,803.0 | 2,046.0 | 4,114.0 | 5,148.0 | 5,993.0 | 6,248.0 | 7,535.0 |
| Cost of Revenue | 837.0 | 840.0 | 907.0 | 1,035.0 | 986.0 | 894.0 | 1,060.0 | 1,140.0 | 1,175.0 | 1,240.0 | 1,422.0 | 1,586.0 | 3,523.0 | 4,350.0 | 4,170.0 | 5,850.0 | 7,247.0 |
| Gross Profit | 232.0 | 203.0 | 210.0 | 170.0 | 164.0 | 135.0 | 182.0 | 180.0 | 211.0 | 403.0 | 381.0 | 460.0 | 591.0 | 798.0 | 1,823.0 | 398.0 | 288.0 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 33.0 | 33.0 | 34.0 | 34.0 | 33.0 | 34.0 | 42.0 | 48.0 | 64.0 | 60.0 | 61.0 | 64.0 | 207.0 | 235.0 | 249.0 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 0.0 | (7.0) | 4.0 | (26.0) | (46.0) | (74.0) | (102.0) | (118.0) | (207.0) | 113.0 | 54.0 | 47.0 | (573.0) | (540.0) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 10.0 | 12.0 | 15.0 | 1.0 | 1.0 | - | - | - | 4.0 | 3.0 | 1.0 | 6.0 | 11.0 | 10.0 | 11.0 | 12.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 16.0 | 8.0 | 12.0 | 5.0 | 4.0 | 168.0 | 31.0 | (4.0) | (120.0) | 33.0 | 32.0 | 10.0 | (257.0) | 8.0 | 110.0 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (1.78) | 0.97 | 0.71 | 0.16 | 0.28 | (9.77) | 2.23 | (0.84) | 1.76 | 0.28 | (1.91) | (2.95) | - | - | (2.56) | (0.78) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 29.0 | 21.0 | 34.0 | 3.0 | (15.0) | (37.0) | (47.0) | (45.0) | (127.0) | 218.0 | 199.0 | 246.0 | (331.0) | (267.0) | 147.0 | 399.0 | |
| 280.0 |
| 383.0 |
| Selling General & Administrative | 174.0 | 179.0 | 159.0 | 153.0 | 177.0 | 172.0 | 211.0 | 224.0 | 239.0 | 198.0 | 226.0 | 284.0 | 824.0 | 1,050.0 | 1,084.0 | 1,298.0 | 1,606.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 29.0 | 28.0 | 30.0 | 29.0 | 31.0 | 37.0 | 55.0 | 73.0 | 80.0 | 105.0 | 145.0 | 199.0 | 242.0 | 273.0 | 345.0 | 427.0 | 500.0 |
| Amortization of Intangibles | 3.0 | 4.0 | 4.0 | 5.0 | 5.0 | 5.0 | 7.0 | 11.0 | 17.0 | 19.0 | 25.0 | 21.0 | 27.0 | 41.0 | 60.0 | 73.0 | - |
| Other Operating Expenses | (4.0) | 10.0 | (6.0) | 1.0 | 6.0 | 14.0 | (15.0) | (9.0) | (28.0) | (16.0) | 6.0 | (9.0) | 95.0 | 65.0 | (619.0) | 88.0 | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (198.0) |
| (28.0) |
| (821.0) |
| - |
| Interest Expense | 62.0 | 59.0 | 52.0 | 40.0 | 33.0 | 12.0 | 16.0 | 9.0 | 8.0 | 60.0 | 63.0 | 62.0 | 158.0 | 155.0 | 148.0 | 119.0 | 108.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (171.0) | 3.0 | 1.0 | (1.0) | 5.0 | (386.0) | (46.0) | (17.0) | 37.0 | (4.0) | (21.0) | (21.0) | 21.0 | (4.0) | 23.0 | 30.0 | 55.0 |
| Pre-Tax Income | (112.0) | 110.0 | 87.0 | 31.0 | 28.0 | (376.0) | (60.0) | (13.0) | (26.0) | 51.0 | (35.0) | (49.0) | (573.0) | (540.0) | (198.0) | 86.0 | (686.0) |
| 115.0 |
| (147.0) |
| Net Income From Continuing Ops | (128.0) | 102.0 | 75.0 | 26.0 | 24.0 | (544.0) | (91.0) | (9.0) | 93.0 | 18.0 | (67.0) | (59.0) | (1,303.0) | (707.0) | (535.0) | (232.0) | (727.0) |
| Net Income From Discontinued Ops | - | - | - | 0.0 | 0.0 | 3.0 | 207.0 | (7.0) | 1.0 | (2.0) | (8.0) | (59.0) | (76.0) | (57.0) | (152.0) | (99.0) | 132.0 |
| Net Income | (128.0) | 102.0 | 75.0 | 26.0 | 24.0 | (541.0) | 116.0 | (16.0) | 94.0 | 16.0 | (75.0) | (118.0) | (1,379.0) | (764.0) | (687.0) | (209.0) | (442.0) |
| Net Income Attributable To Parent | (128.0) | 102.0 | 75.0 | 26.0 | 24.0 | (541.0) | 116.0 | (16.0) | 94.0 | 15.0 | (80.0) | (123.0) | (1,379.0) | (764.0) | (687.0) | (210.0) | (442.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | 1.0 | 5.0 | 5.0 | - | 0.0 | 0.0 | 1.0 | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (155.0) | 78.0 | 56.0 | 13.0 | 22.0 | (541.0) | 116.0 | (16.0) | 94.0 | 15.0 | (80.0) | (123.0) | (1,379.0) | (764.0) | (687.0) | (210.0) | (442.0) |
| (1.57) |
| EPS Diluted | (1.78) | 0.90 | 0.67 | 0.16 | 0.27 | (9.77) | 2.23 | (0.84) | 1.76 | 0.28 | (1.91) | (2.95) | - | 0.12 | (2.56) | (0.78) | (1.57) |
| Shares Basic | 87.0 | 80.1 | 79.4 | 78.9 | 78.4 | 57.4 | 43.0 | 42.7 | 42.5 | 42.2 | 41.9 | 41.7 | 271.8 | 269.1 | 268.5 | 0.0 | - |
| Shares Diluted | 87.0 | 92.3 | 90.5 | 80.6 | 80.5 | 57.4 | 43.0 | 42.7 | 42.7 | 42.5 | 41.9 | 41.7 | - | - | - | - | - |
| (321.0) |
| EBIT | 0.0 | (7.0) | 4.0 | (26.0) | (46.0) | (74.0) | (102.0) | (118.0) | (207.0) | 113.0 | 54.0 | 47.0 | (573.0) | (540.0) | (198.0) | (28.0) | (821.0) |