| (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 | 2,490.0 | 2,115.8 | 1,972.2 | 1,769.4 | 1,414.4 | 1,226.7 | 1,126.3 | 1,037.7 | 958.0 | 690.1 | 623.6 | 672.2 | 556.2 | 630.5 | 501.2 | 459.9 | 390.8 |
| Cost of Revenue | 1,917.7 | 1,689.6 | 1,634.6 | 1,494.9 | 1,210.8 | 1,047.1 | 1,018.5 | 927.3 | 868.9 | 648.1 | 595.9 | 639.8 | 586.2 | 583.0 | 461.3 | 397.2 | 336.5 |
| Gross Profit | 572.3 | 426.1 | 337.6 | 274.6 | 203.5 | 179.6 | 107.8 | 110.3 | 89.1 | 42.1 | 27.7 | 32.4 | (29.9) | 47.5 | 39.8 | 62.7 | 54.4 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 405.9 | 264.6 | 205.8 | 159.9 | 107.0 | 92.6 | 37.8 | 42.6 | 26.2 | (4.7) | (14.4) | (4.2) | (69.2) | 16.0 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 22.3 | 27.6 | 14.1 | 0.9 | 0.0 | 0.1 | 1.1 | 1.0 | 0.3 | 0.0 | 0.5 | 0.8 | 0.9 | 1.3 | 1.7 | 1.8 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 98.8 | 87.4 | 47.8 | 41.7 | 24.9 | 19.4 | (26.2) | 1.7 | 0.1 | 0.1 | 0.0 | 0.6 | 1.2 | (0.6) | (17.0) | ||
| Per Share | |||||||||||||||||
| EPS Basic | 9.50 | 8.35 | 4.51 | 3.53 | 2.19 | 1.52 | 1.50 | 0.94 | 0.44 | (0.40) | (2.02) | - | (4.91) | (0.26) | (2.24) | 1.15 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 483.0 | 333.0 | 263.2 | 211.9 | 141.2 | 125.4 | 58.5 | 59.4 | 43.2 | 11.0 | 1.8 | 14.1 | (50.5) | 35.0 | (34.9) | 51.7 | |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 154.8 | 118.4 | 98.7 | 86.5 | 69.2 | 64.3 | 49.2 | 48.2 | 46.6 | 36.8 | 40.5 | 36.9 | 41.0 | 35.2 | 24.8 | 24.9 | 15.0 |
| Depreciation & Amortization | 77.1 | 68.4 | 57.4 | 52.1 | 34.2 | 32.8 | 20.7 | 16.8 | 17.0 | 15.7 | 16.2 | 18.3 | 18.7 | 19.0 | 17.3 | 15.8 | 13.7 |
| Amortization of Intangibles | 22.2 | 17.0 | 15.2 | 14.1 | 11.5 | 11.4 | 4.7 | 2.4 | 1.8 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 18.2 | (20.9) | (17.7) | (13.3) | (12.0) | (10.2) | (11.8) | (17.1) | (14.6) | (9.9) | (1.6) | 0.3 | 1.7 | 4.2 | 0.4 | (1.9) | (0.2) |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (52.2) |
| 35.9 |
| 36.9 |
| 0.6 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 1.8 | 0.1 | (0.0) | 0.5 |
| Pre-Tax Income | - | - | - | - | - | - | - | - | 15.9 | (7.3) | (17.2) | (4.6) | (68.8) | 17.1 | (51.7) | - | - |
| 10.3 |
| 12.3 |
| Net Income From Continuing Ops | 309.7 | 270.9 | 142.8 | 98.5 | 63.9 | 43.7 | 40.7 | 29.5 | 15.8 | (7.4) | (39.2) | (9.8) | (81.6) | (4.3) | (36.7) | 18.6 | 25.5 |
| Net Income From Discontinued Ops | - | 0.0 | 0.0 | 9.7 | 1.2 | (0.8) | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 309.7 | 270.9 | 142.8 | 108.2 | 65.1 | 42.9 | 40.7 | 29.5 | 15.8 | (7.4) | (36.0) | (5.2) | (70.0) | 17.7 | (34.7) | 26.2 | 25.5 |
| Net Income Attributable To Parent | 290.2 | 257.5 | 138.7 | 106.5 | 62.6 | 42.3 | 40.7 | 25.2 | 11.6 | (9.2) | (20.4) | (9.8) | (73.9) | (0.3) | (35.9) | 19.1 | 23.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | 4.4 | 4.2 | 1.8 | 3.2 | 4.6 | 3.9 | 18.0 | 1.2 | (7.1) | 1.8 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 290.2 | 257.5 | 138.7 | 106.5 | 62.6 | 42.3 | 39.9 | 25.2 | 11.6 | (9.2) | (39.2) | (9.8) | (73.9) | (0.3) | (35.9) | 19.1 | 23.7 |
| 1.77 |
| EPS Diluted | 9.38 | 8.27 | 4.44 | 3.48 | 2.15 | 1.50 | 1.47 | 0.93 | 0.43 | (0.40) | (2.02) | - | (4.91) | (0.26) | (2.24) | 1.13 | 1.71 |
| Shares Basic | 30.5 | 30.8 | 30.8 | 30.2 | 28.6 | 27.9 | 26.7 | 26.9 | 26.3 | 23.1 | 19.4 | 18.1 | 16.6 | 16.4 | 16.4 | 16.2 | 13,358.9 |
| Shares Diluted | 30.9 | 31.1 | 31.2 | 30.6 | 29.1 | 28.2 | 27.1 | 27.2 | 26.7 | 23.1 | 19.4 | - | 16.6 | 16.4 | 16.4 | 16.6 | 13,855.7 |
| 50.7 |
| EBIT | 405.9 | 264.6 | 205.8 | 159.9 | 107.0 | 92.6 | 37.8 | 42.6 | 26.2 | (4.7) | (14.4) | (4.2) | (69.2) | 16.0 | (52.2) | 35.9 | 36.9 |