| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 1,701.4 | 1,704.8 | 1,601.1 | 1,496.1 | 1,487.0 | 1,426.5 | 1,418.1 |
| Cost of Revenue | 741.2 | 715.8 | 663.2 | 614.0 | 599.8 | 534.8 | 508.7 |
| Gross Profit | 960.2 | 989.1 | 937.9 | 882.1 | 887.2 | 891.7 | 909.4 |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | 8.6 | - | - |
| Selling General & Administrative | 563.6 | 575.6 | 508.1 | 534.5 | 545.1 | 465.9 | |
| Operating Income | |||||||
| Operating Income | 71.9 | 133.4 | 158.7 | (1,871.9) | (269.3) | 19.7 | 51.8 |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 136.4 | 140.8 | 151.1 | 126.6 | 165.8 | 164.8 | 164.6 |
| Tax & Net | |||||||
| Income Tax Expense | 110.4 | (8.1) | 40.8 | (52.5) | (85.1) | (59.2) | (16.5) |
| Net Income From Continuing Ops | (182.5) | 22.2 | (20.3) | (1,862.3) | (110.3) | (126.7) | |
| Per Share | |||||||
| EPS Basic | (3.14) | 0.36 | (0.33) | (30.78) | (1.84) | (2.10) | (0.15) |
| EPS Diluted | (3.14) | 0.36 | (0.33) | (30.78) | (1.84) | (2.10) | (0.15) |
| Supplementary Data | |||||||
| EBITDA | 348.3 | 408.1 | 422.8 | (1,605.1) | (7.9) | 287.8 | 331.6 |
| EBIT | 71.9 | 133.4 | 158.7 | (1,871.9) | (269.3) | 19.7 | 51.8 |
| 443.1 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | 276.4 | 274.8 | 264.1 | 266.8 | 261.4 | 268.2 | 279.8 |
| Amortization of Intangibles | 266.8 | 266.3 | 256.4 | 260.3 | 252.2 | 253.8 | 265.5 |
| Other Operating Expenses | - | - | - | - | 25.9 | 20.6 | 50.7 |
| Total Operating Expenses | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (7.6) | 21.5 | 13.1 | 83.8 | 239.7 | (40.8) | (13.9) |
| Pre-Tax Income | (72.1) | 14.0 | 20.6 | (1,914.8) | (195.4) | (185.9) | (126.7) |
| (110.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (182.5) | 22.2 | (20.3) | (1,862.3) | (110.3) | (126.7) | (110.1) |
| Net Income Attributable To Parent | (182.5) | 22.2 | (20.3) | (1,862.7) | (111.0) | (126.7) | (110.2) |
| Less: Minority Interest | - | 0.0 | 0.0 | 0.4 | 0.6 | 0.0 | 0.1 |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (182.5) | 22.2 | (20.3) | (1,862.7) | (111.0) | (126.7) | (110.2) |
| Shares Basic | 58.1 | 60.9 | 61.4 | 60.5 | 60.3 | 60.3 | 723.7 |
| Shares Diluted | 58.1 | 61.9 | 61.4 | 60.5 | 60.3 | 60.3 | 723.7 |