| (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 | 1,042.5 | 1,265.5 | 949.3 | 1,437.2 | 1,427.4 | 693.2 | 821.4 | 651.6 | 332.0 | 222.1 | 234.3 | 147.4 | 69.9 | 86.2 | 107.1 | 121.0 | 142.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 136.9 | 383.0 | 238.5 | 607.6 | 739.4 | 84.0 | 73.7 | 131.9 | 38.8 | (109.3) | (425.6) | (1.4) | 8.3 | (307.0) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 0.0 | (0.1) | 0.2 | 0.2 | 0.0 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.0 | 0.0 | - | - | - | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.73 | 2.85 | 1.76 | 5.54 | 6.73 | 0.10 | (0.17) | 0.76 | (0.16) | (3.24) | (11.71) | (1.00) | 0.13 | (58.32) | (14.69) | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 305.1 | 547.1 | 376.9 | 764.3 | 892.0 | 226.3 | 198.0 | 234.8 | 121.5 | (27.3) | (343.5) | 35.7 | 24.4 | (273.9) | (14.5) | 47.2 | |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 70.5 | 70.8 | 54.4 | 56.8 | 39.5 | 31.9 | 34.8 | 34.0 | 31.0 | 24.6 | 23.6 | 32.7 | 9.9 | 9.3 | 12.5 | 15.4 | 8.7 |
| Depreciation & Amortization | 168.3 | 164.1 | 138.4 | 156.7 | 152.6 | 142.3 | 124.3 | 102.9 | 82.6 | 81.9 | 82.1 | 37.2 | 16.1 | 33.0 | 50.2 | 46.9 | 58.3 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 7.9 | 7.6 | 4.8 | 6.2 | 5.3 | 5.5 | 6.9 | 3.4 | 1.9 | 2.0 | 2.7 | 1.2 | 0.7 | 0.7 | 0.7 | 0.7 | - |
| Total Operating Expenses | 905.6 | 882.5 | 710.8 | 829.6 | 688.0 | 609.3 | 747.7 | 519.6 | 293.1 | 331.4 | 659.9 | 148.8 | 61.6 | 393.1 | 171.8 | 120.8 | 191.7 |
| (64.8) |
| 0.3 |
| (49.3) |
| - |
| Interest Expense | 71.2 | 91.8 | 71.3 | 52.6 | 56.0 | 69.6 | 87.6 | 73.7 | 50.5 | 40.4 | 36.0 | 15.4 | - | - | - | - | - |
| Income From Equity Investments | (0.9) | (0.0) | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | - | - | - |
| Other Non-Operating Income | (51.8) | (78.5) | (64.8) | (41.5) | (59.0) | (74.2) | (89.8) | (73.5) | (48.5) | (44.8) | (32.8) | (10.4) | (6.5) | (7.6) | (4.8) | (5.4) | (9.1) |
| Pre-Tax Income | 85.1 | 304.5 | 173.7 | 566.1 | 680.4 | 9.8 | (16.1) | 58.4 | (9.5) | (154.0) | (458.2) | (11.7) | - | - | - | - | - |
| - |
| - |
| Net Income From Continuing Ops | 84.2 | 304.7 | 173.6 | 566.0 | 680.5 | 9.7 | (16.2) | 58.4 | (9.8) | (154.2) | (458.4) | (11.8) | 1.9 | (314.5) | (69.6) | (5.1) | (58.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 84.2 | 304.7 | 173.6 | 566.0 | 680.5 | 9.7 | (16.2) | 58.4 | (9.8) | (154.2) | (458.4) | (11.8) | 1.9 | (314.5) | (69.6) | (5.1) | (58.4) |
| Net Income Attributable To Parent | 84.2 | 304.7 | 173.6 | 566.0 | 680.5 | 9.7 | (16.2) | 58.4 | (9.8) | (154.2) | (458.2) | (11.7) | 1.9 | (314.5) | (69.6) | (5.1) | (58.4) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 84.2 | 304.7 | 173.6 | 566.0 | 680.5 | 9.7 | (16.2) | 58.4 | (9.8) | (154.2) | (458.2) | (11.7) | 1.9 | (314.5) | (69.6) | (5.1) | (58.4) |
| - |
| EPS Diluted | 0.73 | 2.80 | 1.75 | 5.52 | 6.71 | 0.10 | (0.17) | 0.76 | (0.16) | (3.24) | (11.71) | (1.00) | 0.13 | (58.32) | (14.69) | - | - |
| Shares Basic | 115.0 | 106.9 | 98.5 | 102.2 | 101.2 | 96.1 | 93.7 | 77.1 | 63.0 | 47.6 | 39.1 | 11.7 | 14.1 | 5.4 | 4.7 | - | - |
| Shares Diluted | 115.4 | 108.7 | 98.9 | 102.5 | 101.5 | 96.3 | 93.7 | 77.3 | 63.0 | 47.6 | 39.1 | 11.7 | 14.1 | 5.4 | 4.7 | - | - |
| 9.0 |
| EBIT | 136.9 | 383.0 | 238.5 | 607.6 | 739.4 | 84.0 | 73.7 | 131.9 | 38.8 | (109.3) | (425.6) | (1.4) | 8.3 | (307.0) | (64.8) | 0.3 | (49.3) |