| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-05-21 | 2025-03-20 | 2024-03-20 | 2023-03-16 | 2022-03-24 | 2021-03-18 | 2020-03-12 | 2019-03-22 | 2018-03-21 | 2017-04-05 | 2016-04-14 | 2015-04-29 | 2014-03-06 | 2013-04-15 | 2012-04-27 | 2011-03-18 | 2010-03-17 | 2009-06-30 | 2007-12-31 | 2007-04-27 | 2006-06-15 | 2005-05-27 | 2004-06-02 | 2003-05-16 | 2002-05-16 | 2001-05-25 | 2000-02-25 | 1999-03-17 | 1998-03-17 |
| Revenue | 863.6 | 968.4 | 885.8 | 1,113 | 1,203 | 607.9 | 705.8 | 656.1 | 460 | 257.8 | 189.6 | 96.72 | 37.55 | 37.31 | 94.52 | 95.9 | 67.34 | 82.91 | 88.16 | 105.7 | 100.2 | 135.7 | 75.25 | 40.28 | 61.53 | 76.34 | 40.28 | 45.04 | 42.14 |
| Cost of Revenue | 616.5 | 509.6 | 675.9 | 691.8 | 675 | 563.9 | 589.9 | 498.5 | 399.9 | 312.9 | 248.2 | 72.19 | 25.79 | 23.05 | 30.02 | 30.14 | 8.59 | 18.55 | 28.42 | 35.85 | 33.67 | 24.11 | 0 | 0 | 0 | 0 | 0.4 | 0.4 | 0.3 |
| Gross Profit | 247.1 | 458.8 | 209.9 | 421.7 | 528.2 | 44.05 | 115.9 | 157.5 | 60.13 | -55.05 | -58.56 | 24.52 | 11.76 | 14.27 | 64.5 | 65.75 | 58.75 | 64.37 | 59.74 | 69.88 | 66.51 | 111.6 | 75.25 | 40.28 | 61.53 | 76.34 | 39.88 | 44.64 | 41.84 |
| Operating Expenses | 37.49 | 144.5 | 21.27 | -13.4 | 14.56 | 24.28 | 15.29 | 12.54 | 10.05 | 15.21 | 180.6 | 5.04 | 4.94 | 4.26 | 26.29 | 22.59 | 34.99 | 15.25 | -30.62 | 18.61 | 18.11 | 18.33 | 18.46 | 18.4 | 18.39 | 18.4 | 18.03 | 18.03 | 15.26 |
| 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 |
| Selling, General and Administrative | 22.23 | 24.3 | 18.68 | 20.38 | 18.15 | 13.72 | 14.12 | 14.71 | 12.56 | 12.73 | 12.47 | 5.04 | 4.94 | 4.26 | 3.53 | 3.02 | 20.65 | 1.54 | 1.48 | 1.49 | 0.988 | 1.11 | 0.864 | 0.805 | 0.801 | 0.807 | 0.841 | 0.841 | 0.708 |
| Other Operating Expenses | 15.27 | 120.2 | 2.59 | -33.77 | -3.59 | 10.55 | 1.17 | -2.17 | -2.5 | 2.48 | 168.1 | 0 | 0 | 0 | 22.76 | 19.57 | 14.34 | 13.71 | -32.1 | 17.12 | 17.12 | 17.22 | 17.59 | 17.59 | 17.59 | 17.59 | 17.19 | 17.19 | 14.56 |
| Operating Income | 209.6 | 314.3 | 188.6 | 435.1 | 513.6 | 19.77 | 100.7 | 145 | 50.08 | -70.26 | -239.1 | 19.49 | 6.82 | 10.01 | 38.21 | 43.17 | 23.76 | 49.12 | 90.37 | 51.27 | 48.4 | 93.25 | 56.79 | 21.88 | 43.14 | 57.94 | 21.84 | 26.61 | 26.57 |
| Net Non-Operating Interest | -83.06 | -101.3 | -98.95 | -53.9 | -39.42 | -46.28 | -55.11 | -67.53 | -57.63 | -43.84 | -27.42 | -2.5 | -2.79 | -3.66 | -4.91 | -3.89 | -1.77 | -0.88 | -5.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.9 | -2 |
| Interest Income | 12.32 | 0.199 | 4.72 | 2.35 | 0.484 | 1.19 | 4.43 | 7.58 | 2.21 | 1.67 | 0.849 | 0.029 | 0.041 | 0.106 | 0.052 | 0.054 | 0.123 | 2.34 | 1.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 95.38 | 101.5 | 103.7 | 56.25 | 39.91 | 47.48 | 59.55 | 75.11 | 59.84 | 45.51 | 28.27 | 2.52 | 2.83 | 3.77 | 4.96 | 3.94 | 1.9 | 3.22 | 6.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 2 |
| Equity & Other Income/(Expense) | -12.1 | 10.76 | 23.14 | 81.04 | 53.42 | -111 | -8.12 | 7.29 | 5.27 | -13.76 | 45.92 | -0.737 | -0.508 | -0.475 | -0.657 | -0.724 | 1.47 | 0.696 | -72.19 | -35.85 | -33.67 | -24.11 | -0.422 | -0.421 | -0.422 | -0.464 | -0.4 | 1.4 | 3.7 |
| Income Before Tax | 114.4 | 223.8 | 112.8 | 462.2 | 527.6 | -137.5 | 37.43 | 84.77 | -2.29 | -127.9 | -220.7 | 16.25 | 3.53 | 5.87 | 32.65 | 38.56 | 23.45 | 48.93 | 12.83 | 15.41 | 14.73 | 69.15 | 56.37 | 21.46 | 42.72 | 57.47 | 21.44 | 27.11 | 28.27 |
| Income Tax Expense | 0.743 | 0.548 | 0.541 | 0.379 | 0.389 | 0.131 | 0.237 | 0.232 | 0.056 | -0.155 | 0.189 | 0 | 0 | 59.31 | 0.657 | 0.724 | 0.485 | -1.97 | -71.82 | -30.25 | -29.15 | -16.71 | 9.75 | 9.75 | 9.65 | 9.68 | 9.27 | 8.32 | 5.09 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.258 | 7.43 | -0.008 | -0.657 | -0.724 | 1.29 | 2.85 | -0.183 | -0.05 | -0.083 | 0.013 | -0.843 | -0.843 | -0.843 | -0.927 | -0.4 | 1.4 | 3.7 |
| Net Income | 113.7 | 223.2 | 112.3 | 461.8 | 527.2 | -137.7 | 37.19 | 84.53 | -2.35 | -127.7 | -220.8 | 15.99 | -3.9 | -53.43 | 32.65 | 38.56 | 21.68 | 48.05 | 84.84 | 45.72 | 43.97 | 85.84 | 47.46 | 12.55 | 33.92 | 48.72 | 12.57 | 17.39 | 19.48 |
| Depreciation and Amortization | 138.5 | 139.9 | 135.5 | 129.8 | 123.7 | 111.3 | 93.84 | 92.15 | 78.09 | 63.43 | 54.29 | 20.25 | 11.64 | 21.36 | 22.76 | 20.37 | 14.53 | 13.71 | 17.16 | 17.19 | 17.19 | 17.22 | 17.59 | 17.59 | 17.59 | 17.59 | 17.59 | 17.59 | 14.86 |
| EBITDA | 348.1 | 454.3 | 324.2 | 564.9 | 637.3 | 131.1 | 194.5 | 237.2 | 128.2 | -6.83 | -184.9 | 39.73 | 18.46 | 31.37 | 60.97 | 63.54 | 38.29 | 62.83 | 107.5 | 68.46 | 65.59 | 110.5 | 74.38 | 39.47 | 60.73 | 75.53 | 39.43 | 44.2 | 41.43 |
| Earnings Per Share (EPS) | 0.57 | 1.12 | 0.56 | 2.3 | 2.74 | -0.96 | 0.26 | 0.59 | -0.019 | -1.34 | -7.3 | 1.38 | -0.7 | -10.07 | 6.17 | 9.3 | 5.85 | 12.94 | 22.84 | 12.29 | 11.83 | 23.11 | 12.8 | 3.36 | 9.12 | 13.12 | 3.41 | 4.7 | 7.41 |
| Diluted Earnings Per Share | 0.57 | 1.12 | 0.56 | 2.3 | 2.73 | -0.96 | 0.26 | 0.59 | -0.019 | -1.34 | -7.3 | 1.38 | -0.7 | -10.01 | 6.12 | 9.3 | 5.85 | 12.94 | 22.84 | 12.29 | 11.83 | 23.11 | 12.8 | 3.36 | 9.12 | 13.12 | 3.41 | 4.7 | 7.41 |
| Weighted Average Shares Outstanding | 199.4 | 199.9 | 199.9 | 200.7 | 192.4 | 143.6 | 143.8 | 144.1 | 125 | 95.24 | 30.24 | 11.39 | 5.56 | 5.31 | 5.3 | 4.15 | 3.71 | 3.71 | 3.71 | 3.72 | 3.72 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 2.63 |
| Diluted Weighted Average Shares Outstanding | 199.4 | 200 | 200.5 | 201.2 | 193 | 143.6 | 143.9 | 144.4 | 125 | 95.24 | 30.27 | 11.42 | 5.6 | 5.34 | 5.34 | 4.15 | 3.71 | 3.71 | 3.71 | 3.72 | 3.72 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 2.63 |