| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 70.0 | 128.4 | 104.1 | 184.6 | 191.4 | 10.5 | 44.1 | 55.9 | (69.3) | (31.4) | (32.0) | 26.7 | 92.8 | 112.0 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 5.1 | 3.4 | 2.5 | 0.8 | 0.1 | 0.6 | 1.6 | 0.9 | 0.8 | 0.5 | 0.1 | 0.8 | 1.0 | 1.1 | 1.0 | 2.6 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Per Share | |||||||||||||||||
| EPS Basic | 0.30 | 0.83 | 0.61 | 1.36 | 1.44 | (0.25) | 0.04 | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 129.8 | 186.6 | 158.3 | 232.9 | 243.6 | 64.7 | 94.4 | 104.0 | (17.9) | 18.1 | 15.1 | 69.8 | 130.2 | 144.2 | 132.6 | 141.6 | |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 29.9 | 27.0 | 23.8 | 21.8 | 22.5 | 21.5 | 20.6 | 19.2 | 16.1 | 15.4 | 14.6 | 13.3 | 11.4 | 9.9 | 8.5 | 7.0 | - |
| Depreciation & Amortization | 59.9 | 58.1 | 54.1 | 48.2 | 52.1 | 54.3 | 50.3 | 48.1 | 51.4 | 49.5 | 47.1 | 43.1 | 37.4 | 32.3 | 23.6 | 19.7 | 13.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | (3.8) | (1.3) | (1.9) | (3.6) | 0.0 | (0.2) | (0.4) | 0.0 | (0.4) | 0.8 | 0.0 | 2.1 | 2.2 | 1.5 | 1.2 | 1.1 | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 108.9 |
| 121.9 |
| 177.7 |
| 2.2 |
| Interest Expense | 30.3 | 31.4 | 24.7 | 17.1 | 14.7 | 21.2 | 26.8 | 25.7 | 23.2 | 19.6 | 11.7 | 8.3 | 9.1 | 9.1 | 5.3 | 6.4 | 10.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.7) | (0.6) | (0.8) | (1.4) | (0.8) | (0.6) | (0.7) | (1.0) | 7.7 | (1.7) | (0.2) | (1.1) | (1.0) | (1.3) | (1.1) | (0.3) | (0.4) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Net Income From Continuing Ops | 38.6 | 97.4 | 77.4 | 172.6 | 174.3 | (12.9) | 16.0 | 27.7 | (84.7) | (56.0) | (47.9) | 14.6 | 83.3 | 96.1 | 89.7 | 109.6 | 165.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 38.6 | 97.4 | 77.4 | 172.6 | 174.3 | (12.9) | 16.0 | 27.7 | (84.7) | (56.0) | (47.9) | 14.6 | 83.3 | 96.1 | 89.7 | 109.6 | 165.4 |
| Net Income Attributable To Parent | 38.6 | 97.4 | 77.4 | 172.6 | 174.3 | (12.9) | 16.0 | 27.7 | (84.7) | (56.0) | (47.9) | 14.6 | 83.3 | 96.1 | 89.7 | 109.6 | 165.4 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 8.0 | 8.0 | 8.0 | 9.0 | 11.1 | 11.5 | 11.5 | 11.4 | 12.3 | 14.0 | 14.2 | 9.4 | 1.8 | 0.0 | 0.0 | - | - |
| Net Income To Common Shareholders | 30.6 | 89.4 | 69.4 | 163.6 | 163.6 | (25.3) | 4.3 | 16.3 | (99.1) | (70.0) | (62.1) | 5.2 | 81.5 | 96.1 | 89.7 | 109.6 | 165.4 |
| - |
| EPS Diluted | 0.30 | 0.83 | 0.61 | 1.36 | 1.44 | (0.25) | 0.04 | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 103.0 | 107.6 | 113.6 | 120.7 | 113.7 | 102.6 | 101.7 | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 103.0 | 107.6 | 113.6 | 120.7 | 113.7 | 102.6 | 101.7 | - | - | - | - | - | - | - | - | - | - |
| 191.6 |
| EBIT | 70.0 | 128.4 | 104.1 | 184.6 | 191.4 | 10.5 | 44.1 | 55.9 | (69.3) | (31.4) | (32.0) | 26.7 | 92.8 | 112.0 | 108.9 | 121.9 | 177.7 |