| Period Ending: |
LTM
(Last Twelve Months) |
2024 12-31 |
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 |
1993 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-11-10 | 2025-03-12 | 2024-03-15 | 2023-03-15 | 2022-03-16 | 2021-03-10 | 2020-03-16 | 2019-03-13 | 2018-03-07 | 2017-03-07 | 2016-03-09 | 2015-02-25 | 2014-03-10 | 2013-02-15 | 2012-03-06 | 2011-03-31 | 2010-04-01 | 2009-03-31 | 2008-03-17 | 2007-03-09 | 2006-03-13 | 2005-03-31 | 2004-03-23 | 2003-03-26 | 2002-04-01 | 2001-03-30 | 2000-03-30 | 1999-04-15 | 1998-03-10 | 1998-10-01 | 1995-12-31 | 1994-12-31 | 1993-12-31 |
| Revenue | 430.4 | 393.5 | 352 | 329.7 | 267.8 | 271.2 | 345.8 | 389.8 | 434.4 | 422.3 | 363.6 | 300.3 | 244.8 | 187.2 | 143.1 | 155.2 | 223.9 | 368.4 | 394.6 | 278.9 | 193.7 | 131.4 | 105 | 98.39 | 62.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost of Revenue | 222 | 185.9 | 124.3 | 59.42 | 60.65 | 115.5 | 196.3 | 234.5 | 279.1 | 258.5 | 200.4 | 158.6 | 135 | 112.9 | 98.56 | 111.5 | 203.8 | 318.6 | 276.5 | 185.2 | 110.7 | 76.47 | 23.86 | 23.93 | 14.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 208.3 | 207.6 | 227.7 | 270.3 | 207.2 | 155.7 | 149.5 | 155.2 | 155.3 | 163.8 | 163.3 | 141.6 | 109.8 | 74.29 | 44.57 | 43.69 | 20.12 | 49.79 | 118.1 | 93.69 | 83.04 | 54.93 | 81.12 | 74.46 | 48.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | 180.2 | 180.1 | 166.6 | 154.1 | 141.4 | 135.6 | 140.3 | 136.5 | 123.3 | 114.2 | 101.9 | 89.39 | 72.61 | 65.1 | 59.03 | 59.88 | 69.52 | 93.24 | 94.13 | 80.49 | 79.67 | 70.82 | 84.16 | 74.4 | 48.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 0 | 0 |
| Selling, General and Administrative | 173.9 | 173.7 | 159.4 | 144.9 | 132 | 126.4 | 131.8 | 127.9 | 115.2 | 108.2 | 97.19 | 85.5 | 72.67 | 61.67 | 55.35 | 56.17 | 65.29 | 88.6 | 89.82 | 75.71 | 75.48 | 67.8 | 42.52 | 44.03 | 31.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Expenses | 6.28 | 6.47 | 7.22 | 9.15 | 9.39 | 9.21 | 8.56 | 8.6 | 8.1 | 5.96 | 4.72 | 3.89 | -0.061 | 3.44 | 3.68 | 3.72 | 4.23 | 4.64 | 4.31 | 4.78 | 4.19 | 3.02 | 41.64 | 30.37 | 17.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 28.14 | 27.43 | 61.1 | 116.2 | 65.75 | 20.12 | 9.16 | 18.7 | 32.07 | 49.66 | 61.38 | 52.24 | 37.17 | 9.19 | -14.46 | -16.2 | -49.41 | -43.45 | 23.96 | 13.2 | 3.37 | -15.89 | -3.04 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Non-Operating Interest | 198.9 | 193.7 | 194.6 | 233 | 186.6 | 164.1 | 226.6 | 278.8 | 331.8 | 329.1 | 292.2 | 236.3 | 173.2 | 95.89 | 44.8 | 55.51 | 96.43 | 195.3 | 231.1 | 170.5 | 120.2 | 73.67 | 34.3 | 24.72 | 2.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 424.1 | 385 | 341.2 | 320.5 | 261.8 | 265.5 | 337.1 | 380.3 | 424.2 | 409 | 349.9 | 286.7 | 231.3 | 175.3 | 127.9 | 137.1 | 208.2 | 351.6 | 370.3 | 263.6 | 171.8 | 105.8 | 58.16 | 48.64 | 17.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 225.2 | 191.3 | 146.6 | 87.52 | 75.24 | 101.3 | 110.5 | 101.5 | 92.34 | 79.94 | 57.74 | 50.4 | 58.18 | 79.42 | 83.05 | 81.58 | 111.8 | 156.3 | 139.2 | 93.11 | 51.67 | 32.15 | 23.86 | 23.93 | 14.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | -198.9 | -193.7 | -194.6 | -233 | -186.6 | -164.1 | -226.6 | -278.8 | -331.8 | -329.1 | -292.2 | -236.3 | -173.2 | -95.89 | -44.8 | -55.51 | -96.43 | -195.3 | -231.1 | -170.5 | -120.2 | -73.67 | -34.3 | -24.72 | -2.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Before Tax | 28.14 | 27.43 | 61.1 | 116.2 | 65.75 | 20.12 | 9.16 | 18.7 | 32.07 | 49.66 | 61.38 | 52.24 | 37.17 | 9.19 | -14.46 | -16.2 | -49.41 | -43.45 | 23.96 | 13.2 | 3.37 | -15.89 | -3.04 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Tax Expense | 8.65 | 8.23 | 15.75 | 30.21 | 18.22 | -1.56 | 3.76 | 3.84 | 28.31 | 20.36 | 26.7 | 22.73 | 16.17 | -60.22 | 0 | 16.98 | 7.8 | -17.36 | 10.1 | -26.36 | 0 | 0 | -3.43 | -2.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.41 | -0.32 | 22.15 | 44.53 | -25.7 | -18.5 | -14.1 | -7.6 | -6.7 | 1.8 |
| Net Income | 19.49 | 19.2 | 45.34 | 85.98 | 47.52 | 21.68 | 5.41 | 14.86 | 3.77 | 29.3 | 34.68 | 29.52 | 21 | 69.41 | -14.46 | -33.18 | -57.21 | -26.09 | 13.86 | 39.55 | 3.37 | -15.89 | 0.395 | 20.41 | 0.32 | -22.15 | -44.53 | 25.7 | 18.5 | 14.1 | 7.6 | 6.7 | -1.8 |
| Depreciation and Amortization | 0.917 | 0.862 | 0.847 | 1.62 | 1.68 | 1.78 | 1.08 | 0.992 | 0.934 | 0.777 | 0.637 | 0.428 | 0.437 | 0.543 | 0.672 | 0.649 | 0.707 | 0.537 | 0.547 | 0.8 | 0.79 | 0.785 | 3.69 | 5.68 | 1.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA | 29.05 | 28.29 | 61.94 | 117.8 | 67.42 | 21.9 | 10.24 | 19.7 | 33.01 | 50.44 | 62.02 | 52.67 | 37.61 | 9.73 | -13.79 | -15.55 | -48.7 | -42.92 | 24.5 | 14 | 4.16 | -15.1 | 0.656 | 5.75 | 1.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Earnings Per Share (EPS) | 0.9 | 0.9 | 2.17 | 4.1 | 2.11 | 0.96 | 0.24 | 0.68 | 0.17 | 1.2 | 1.34 | 1.18 | 0.98 | 3.56 | -0.76 | -1.94 | -3.07 | -1.36 | 0.66 | 1.82 | 0.16 | -0.75 | 0.02 | 1.03 | 0.02 | -1.1 | -2.38 | 1.67 | 1.29 | 1.05 | 0.57 | -0.21 | -0.12 |
| Diluted Earnings Per Share | 0.8 | 0.79 | 1.8 | 3.23 | 1.84 | 0.9 | 0.22 | 0.59 | 0.14 | 1.01 | 1.1 | 0.92 | 0.67 | 2.72 | -0.76 | -1.9 | -3.07 | -1.36 | 0.61 | 1.64 | 0.14 | -0.75 | 0.02 | 0.97 | 0.02 | -1.1 | -2.38 | 1.47 | 1.17 | 0.93 | 0.57 | -0.21 | -0.12 |
| Weighted Average Shares Outstanding | 22.21 | 21.29 | 20.9 | 20.96 | 22.56 | 22.61 | 22.42 | 21.99 | 22.69 | 24.36 | 25.93 | 25.04 | 21.54 | 19.47 | 19.01 | 17.48 | 18.64 | 19.23 | 20.88 | 21.76 | 21.63 | 21.11 | 20.26 | 19.9 | 16 | 20.2 | 18.68 | 15.41 | 14.34 | 13.43 | 13.3 | 8.73 | 12 |
| Diluted Weighted Average Shares Outstanding | 24.05 | 24.32 | 25.22 | 26.59 | 25.78 | 24 | 24.06 | 24.99 | 27.21 | 29.04 | 31.58 | 32.03 | 31.57 | 25.48 | 19.01 | 17.48 | 18.64 | 19.23 | 22.59 | 24.05 | 23.51 | 21.11 | 21.58 | 20.99 | 16 | 20.2 | 18.68 | 17.5 | 15.81 | 15.16 | 13.3 | 8.73 | 12 |