| Period Ending: |
LTM
(Last Twelve Months) |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
1995 12-31 |
1994 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2024-02-26 | 2024-02-26 | 2023-02-23 | 2022-02-24 | 2021-02-25 | 2020-02-28 | 2019-02-27 | 2018-02-28 | 2017-02-28 | 2016-03-03 | 2015-03-05 | 2014-03-13 | 2013-03-14 | 2012-03-15 | 2011-03-15 | 2010-03-12 | 2009-03-20 | 2008-03-17 | 2007-03-16 | 2006-03-15 | 2005-03-10 | 2004-03-15 | 2003-03-27 | 2002-04-01 | 2001-03-30 | 2000-03-24 | 1999-03-29 | 1998-03-18 | 1997-03-25 | 1995-12-31 | 1994-12-31 |
| Revenue | 1,833 | 2,343 | 3,231 | 2,045 | 1,033 | 671.6 | 587.6 | 366.5 | 200.9 | 137.5 | 151.9 | 102.6 | 110.7 | 127.6 | 89.88 | 142.1 | 141.3 | 170.8 | 182.3 | 141.3 | 119.8 | 73.7 | 67.11 | 61.75 | 58.08 | 37.1 | 35.6 | 42.1 | 25.8 | 23.2 | 13.9 |
| Cost of Revenue | 1,164 | 1,469 | 1,492 | 941.9 | 866.4 | 375.1 | 286.8 | 188 | 121.6 | 106.1 | 88.07 | 67.88 | 76.25 | 20.35 | 17.71 | 18.45 | 19.21 | 27.8 | 28.88 | 24.38 | 22.31 | 11.3 | 11.03 | 11.25 | 8.89 | 9 | 6.7 | 7.2 | 7.3 | 6.5 | 3.6 |
| Gross Profit | 668.9 | 873.8 | 1,739 | 1,103 | 166.7 | 296.5 | 300.8 | 178.5 | 79.26 | 31.43 | 63.79 | 34.69 | 34.48 | 107.3 | 72.17 | 123.7 | 122.1 | 143 | 153.4 | 116.9 | 97.49 | 62.4 | 56.08 | 50.5 | 49.18 | 28.1 | 28.9 | 34.9 | 18.5 | 16.7 | 10.3 |
| Operating Expenses | 415 | 115.3 | 58.16 | 68.14 | 50.81 | 48.96 | 41.25 | 37.01 | 126.7 | 240.5 | 25.52 | 24.03 | 23.79 | 67.67 | 50.99 | 50.24 | 563.8 | 86.62 | 78.98 | 62.61 | 60.98 | 36.38 | 58.65 | 47.71 | 21.75 | 19.8 | 75 | 21.8 | 13.7 | 14.6 | 10.1 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 115.3 | 115.3 | 57.39 | 50.48 | 37.19 | 48.35 | 35.29 | 33.42 | 26.32 | 28.35 | 25.11 | 20.53 | 20.36 | 16.64 | 16.51 | 16.5 | 9.56 | 9.88 | 8.59 | 8.09 | 8.76 | 4.71 | 4.71 | 4.63 | 4.16 | 4.6 | 5.3 | 4.4 | 3.5 | 3.9 | 3.7 |
| Other Operating Expenses | 299.7 | 0 | 0.769 | 17.66 | 13.63 | 0.608 | 5.96 | 3.59 | 100.4 | 212.2 | 0.414 | 3.49 | 3.43 | 51.04 | 34.48 | 33.74 | 554.2 | 76.75 | 70.39 | 54.52 | 52.22 | 31.67 | 53.94 | 43.07 | 17.6 | 15.2 | 69.7 | 17.4 | 10.2 | 10.7 | 6.4 |
| Operating Income | 253.9 | 758.5 | 1,681 | 1,035 | 115.9 | 247.5 | 259.5 | 141.4 | -47.48 | -209.1 | 38.27 | 10.66 | 10.69 | 39.62 | 21.18 | 73.45 | -441.7 | 56.35 | 74.4 | 54.3 | 36.51 | 26.01 | -2.57 | 2.79 | 27.43 | 8.3 | -46.1 | 13.1 | 4.8 | 2.1 | 0.2 |
| Net Non-Operating Interest | -39.8 | -179.3 | 0 | 0 | 0 | 0 | -2.5 | -2.16 | -11.87 | -21.11 | -9.77 | -6.09 | -9.11 | -11.72 | -13.22 | -18.48 | -26.7 | -34.33 | -16.48 | -16.66 | -20.14 | -30.61 | -26.14 | -12.8 | -8.42 | 0 | -1.9 | 0 | -0.3 | -1.8 | -0.6 |
| Interest Income | 136.7 | 0 | 79.67 | 102 | 94.33 | 2.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.091 | 7.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 176.5 | 179.3 | 79.67 | 102 | 94.33 | 2.91 | 2.5 | 2.16 | 11.87 | 21.11 | 9.77 | 6.09 | 9.11 | 11.72 | 13.31 | 26.16 | 26.7 | 34.33 | 16.48 | 16.66 | 20.14 | 30.61 | 26.14 | 12.8 | 8.42 | 0 | 1.9 | 0 | 0.3 | 1.8 | 0.6 |
| Equity & Other Income/(Expense) | -2.68 | -367.8 | -458.9 | -669.6 | -2,527 | -144.3 | 51.44 | -17.59 | -32.48 | 28.56 | 32.4 | 2.82 | 3.16 | 8.41 | -0.173 | -1.21 | -10.49 | 1.17 | 1.87 | 0.998 | -2.65 | -5.13 | 26.14 | 12.8 | 0 | -4.3 | 2.1 | -0.5 | 1.1 | 2.4 | 0.1 |
| Income Before Tax | 211.4 | 211.4 | 1,222 | 365.3 | -2,412 | 103.2 | 308.5 | 121.7 | -91.83 | -201.7 | 60.9 | 7.39 | 4.74 | 36.31 | 7.79 | 53.76 | -478.9 | 23.19 | 59.79 | 38.64 | 13.73 | -9.73 | -2.57 | 2.79 | 19.01 | 4 | -45.9 | 12.6 | 5.6 | 2.7 | -0.3 |
| Income Tax Expense | -189.8 | -189.8 | 11.79 | 0.18 | 122.1 | 35.3 | 8.11 | 1.27 | -0.014 | 38.47 | 23.13 | 3.1 | 2.22 | -67.04 | -0.174 | 25.5 | -39.73 | 8.51 | 20.71 | 13.21 | -6.7 | 8.43 | -0.9 | 0.977 | 6.46 | 1.4 | -15.1 | 4.2 | 0.1 | 1 | -0.2 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 190.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.017 | -0.226 | -0.799 | -0.427 | -26.16 | -0.262 | -0.507 | -1.48 | -1.34 | -1.08 | -0.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 |
| Net Income | 401.2 | 401.2 | 1,019 | 365.2 | -2,534 | 67.93 | 300.4 | 120.4 | -91.81 | -240.1 | 37.77 | 4.3 | 2.75 | 104.1 | 8.39 | 54.42 | -438.9 | 15.19 | 40.56 | 26.78 | 21.5 | -17.99 | -1.67 | 1.82 | 12.55 | 2.6 | -30.8 | 8.4 | 5.5 | 1.1 | -0.1 |
| Depreciation and Amortization | 542.1 | 535.7 | 464.6 | 366.6 | 480.6 | 245.9 | 184.7 | 118.1 | 73.07 | 69.89 | 58.01 | 45.39 | 51.04 | 49.75 | 32.63 | 34.27 | 69.05 | 76.69 | 68.15 | 47.72 | 50.09 | 35.83 | 30.89 | 19.36 | 17.6 | 15.2 | 20.4 | 17.4 | 10.2 | 10.7 | 6.4 |
| EBITDA | 795.9 | 1,294 | 2,145 | 1,402 | 596.5 | 493.4 | 444.3 | 259.5 | 25.59 | -139.2 | 96.28 | 56.06 | 61.73 | 89.38 | 53.81 | 107.7 | -372.6 | 133 | 142.6 | 102 | 86.61 | 61.84 | 28.32 | 22.16 | 45.03 | 23.5 | -25.7 | 30.5 | 15 | 12.8 | 6.6 |
| Earnings Per Share (EPS) | 6.11 | 6.2 | 16.54 | 7.51 | -63.79 | 2.39 | 13.84 | 5.6 | -7.27 | -36.55 | 6.7 | -0.1 | 0.7 | 28.1 | 2.9 | 21.2 | -206.8 | 7.3 | 20 | 14.3 | 12.8 | -13.17 | -1.25 | 0.4 | 8.2 | 0.1 | -38.34 | 9.1 | 4.5 | 1.4 | -0.28 |
| Diluted Earnings Per Share | 6.1 | 6.19 | 16.47 | 7.26 | -63.79 | 2.38 | 13.8 | 5.6 | -7.27 | -36.55 | 6.5 | -0.1 | 0.7 | 27.6 | 2.8 | 21.1 | -206.8 | 7.1 | 19 | 12.8 | 12.2 | -13.17 | -1.25 | 0.4 | 8 | 0.1 | -38.34 | 8.8 | 4.3 | 1.4 | -0.28 |
| Weighted Average Shares Outstanding | 67.26 | 64.69 | 61.62 | 48.61 | 39.72 | 23.31 | 21.7 | 20.15 | 12.63 | 6.57 | 4.48 | 4.01 | 3.95 | 3.79 | 2.88 | 2.21 | 2.12 | 2.08 | 2.03 | 1.85 | 1.58 | 1.37 | 1.34 | 1.33 | 1.24 | 0.898 | 0.803 | 0.615 | 0.595 | 0.571 | 0.364 |
| Diluted Weighted Average Shares Outstanding | 67.42 | 64.85 | 61.9 | 50.31 | 39.72 | 23.36 | 21.77 | 20.21 | 12.63 | 6.57 | 4.6 | 4.01 | 4.03 | 3.86 | 2.95 | 2.22 | 2.12 | 2.13 | 2.14 | 2.09 | 1.77 | 1.37 | 1.34 | 1.34 | 1.27 | 0.907 | 0.803 | 0.636 | 0.614 | 0.571 | 0.364 |