| Period Ending: |
LTM
(Last Twelve Months) |
2025 12-31 |
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 |
1992 12-31 |
1991 12-31 |
1990 12-31 |
1989 12-31 |
1988 12-31 |
1987 12-31 |
1986 12-31 |
1985 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2026-02-09 | 2026-02-09 | 2025-02-18 | 2024-02-28 | 2023-03-01 | 2022-02-25 | 2021-02-22 | 2020-02-25 | 2019-02-21 | 2018-03-01 | 2017-02-28 | 2016-02-29 | 2015-03-02 | 2014-03-03 | 2013-03-01 | 2012-02-28 | 2011-02-23 | 2010-02-24 | 2009-02-24 | 2008-02-28 | 2007-02-28 | 2006-03-13 | 2005-03-01 | 2004-03-11 | 2003-03-26 | 2002-03-27 | 2001-03-28 | 2000-03-28 | 1999-03-29 | 1998-03-27 | 1997-03-27 | 1996-03-27 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 | 1989-12-31 | 1988-12-31 | 1987-12-31 | 1986-12-31 | 1985-12-31 |
| Revenue | 805.7 | 805.7 | 1,048 | 1,207 | 968 | 607.3 | 645.3 | 596.8 | 610.8 | 607.3 | 612.9 | 736.3 | 871.4 | 582.3 | 545.7 | 528.6 | 499.5 | 459.5 | 625.6 | 591.9 | 571.9 | 523.8 | 457.1 | 405.1 | 340.7 | 294.6 | 274.8 | 261 | 263.5 | 262.5 | 229 | 191.5 | 224.2 | 116 | 96.5 | 73.9 | 62.9 | 48.3 | 34.6 | 26 | 21.6 | 19 |
| Cost of Revenue | 813.4 | 813.4 | 1,009 | 1,129 | 818.1 | 513.5 | 535 | 503.3 | 518.4 | 540 | 518.7 | 621.1 | 736.3 | 480.5 | 449 | 437.3 | 404 | 383.7 | 516.7 | 470.4 | 445.6 | 407.5 | 345.6 | 196 | 214.8 | 204.7 | 215.9 | 230.9 | 248.4 | 258.6 | 236.7 | 171.4 | 149.8 | 14.7 | 18.6 | 34.1 | 29.2 | 24.9 | 15.6 | 10.3 | 5.3 | 4.6 |
| Gross Profit | -7.65 | -7.65 | 38.88 | 78.2 | 149.9 | 93.82 | 110.3 | 93.47 | 92.42 | 67.32 | 94.23 | 115.2 | 135 | 101.7 | 96.72 | 91.28 | 95.56 | 75.88 | 108.9 | 121.5 | 126.4 | 116.3 | 111.5 | 209.1 | 125.9 | 89.94 | 58.92 | 30.11 | 15.06 | 3.89 | -7.71 | 20.14 | 74.4 | 101.3 | 77.9 | 39.8 | 33.7 | 23.4 | 19 | 15.7 | 16.3 | 14.4 |
| Operating Expenses | 54.21 | 54.21 | 66.62 | 76.9 | 58.41 | 25.85 | 31.68 | 30.53 | 27.59 | 29.55 | 17.87 | 33.7 | 36.7 | 22.71 | 16.92 | 16.86 | 17.43 | 16.62 | 20.5 | 21.23 | 21.08 | 20.25 | 18.07 | 370 | 342.9 | 307.9 | 303.8 | 306.6 | 317.5 | 320.5 | 286.1 | 224.4 | 47.4 | 73.8 | 55.1 | 21.9 | 19.2 | 12.2 | 9.3 | 9.1 | 10.4 | 10.3 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 96.56 | 57.9 | 55.17 | 50.58 | 39.24 | 23.03 | 24.03 | 18.9 | 19.03 | 20.85 | 26.55 | 24.72 | 20.65 | 15.79 | 17.86 | 16.1 | 15.71 | 202 | 242.8 | 235.7 | 21.08 | 221.8 | 210.8 | 193.5 | 183.3 | 161.2 | 155.7 | 156.3 | 158.9 | 161.1 | 144.2 | 112.7 | 27.3 | 68.2 | 50.8 | 18.9 | 16.8 | 10.8 | 8.1 | 8 | 9.3 | 9.1 |
| Other Operating Expenses | -42.35 | -3.68 | 11.45 | 26.32 | 19.18 | 2.82 | 7.65 | 11.63 | 8.56 | 8.7 | -8.68 | 8.98 | 16.05 | 6.92 | -0.936 | 0.76 | 1.71 | -185.3 | -222.3 | -214.4 | 0 | -201.5 | -192.7 | 176.5 | 159.5 | 146.7 | 148 | 150.3 | 158.6 | 159.4 | 141.9 | 111.7 | 20.1 | 5.6 | 4.3 | 3 | 2.4 | 1.4 | 1.2 | 1.1 | 1.1 | 1.2 |
| Operating Income | -61.87 | -61.87 | -27.74 | 1.3 | 91.45 | 67.97 | 78.59 | 62.93 | 64.82 | 37.77 | 76.36 | 81.54 | 98.32 | 79.03 | 79.79 | 74.42 | 78.13 | 59.26 | 88.39 | 100.3 | 105.3 | 96.08 | 93.38 | -160.9 | -216.9 | -218 | -244.8 | -276.5 | -302.5 | -316.6 | -293.8 | -204.3 | 27 | 27.5 | 22.8 | 17.9 | 14.5 | 11.2 | 9.7 | 6.6 | 5.9 | 4.1 |
| Net Non-Operating Interest | -10.71 | -10.72 | -16.44 | -22.53 | -7.27 | 0.64 | 0.842 | 2.9 | 2.13 | 0.954 | 0.481 | 0.191 | -0.251 | 0.254 | 0.674 | 0.773 | 1.42 | 2.34 | 9.13 | 10.29 | 11.73 | 7.37 | 3.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0.775 | 0.774 | 1.14 | 1.66 | 1.29 | 0.64 | 0.842 | 3.96 | 2.13 | 1.13 | 0.481 | 0.21 | 0.195 | 0.462 | 0.674 | 0.773 | 1.42 | 2.34 | 9.13 | 10.29 | 11.73 | 7.37 | 3.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 11.49 | 11.49 | 17.58 | 24.19 | 8.55 | 0 | 0 | 1.05 | 0 | 0.175 | 0 | 0.019 | 0.446 | 0.208 | 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 |
| Equity & Other Income/(Expense) | 4.45 | 4.46 | 7.51 | 41.09 | 96.91 | 37.44 | 14.83 | 31.34 | 24.96 | 25.77 | 9.21 | 35.04 | 33.54 | 33.27 | 15.11 | 32.13 | 13.32 | 19.71 | 9.56 | 10.16 | 18.14 | 8.03 | 0.175 | 248 | 281.8 | 275 | 296.8 | 327.2 | 353.4 | 363.6 | 333.5 | 236.9 | -5.2 | -5.5 | -5 | -3.8 | -3.3 | -1.9 | -1.3 | -0.7 | -0.5 | -0.5 |
| Income Before Tax | -68.13 | -68.13 | -36.67 | 19.85 | 181.1 | 106 | 94.26 | 97.18 | 91.92 | 64.5 | 86.05 | 116.8 | 131.6 | 112.6 | 95.58 | 107.3 | 92.87 | 81.3 | 107.1 | 120.7 | 135.1 | 111.5 | 96.63 | 87.14 | 64.86 | 57.05 | 51.98 | 50.66 | 50.94 | 46.97 | 39.73 | 32.68 | 21.8 | 22 | 17.8 | 14.1 | 11.2 | 9.3 | 8.4 | 5.9 | 5.4 | 3.6 |
| Income Tax Expense | -4.26 | 15.68 | -6.95 | 5.08 | 47.51 | 26.77 | 23.45 | 24.21 | 19.24 | -10.68 | 29.66 | 43.72 | 46.78 | 41.97 | 34.03 | 37.4 | 30.66 | 24.35 | 37.11 | 44.56 | 47.98 | 39.58 | 34.18 | 29.92 | 22.05 | 19.4 | 17.67 | 17.54 | 17.83 | 16.89 | 14.7 | 12.09 | 11.7 | 8 | 6.2 | 5.1 | 3.9 | 3.4 | 3.4 | 2.4 | 2.4 | 1.6 |
| Income Attributable to Non-Controlling Interest | -11.41 | -31.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | -0.027 | 0 | 0 | 0 | -0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | -52.45 | -52.45 | -29.72 | 14.78 | 133.6 | 79.28 | 70.81 | 72.97 | 72.68 | 75.17 | 56.39 | 73.06 | 84.83 | 70.58 | 61.54 | 69.93 | 62.22 | 56.95 | 69.97 | 76.17 | 87.17 | 71.91 | 62.45 | 57.22 | 42.81 | 37.66 | 34.3 | 33.12 | 33.11 | 30.1 | 25.03 | 20.59 | 10.1 | 14.7 | 11.6 | 9 | 7.3 | 5.9 | 5 | 3.5 | 3 | 2 |
| Depreciation and Amortization | 159.2 | 159.2 | 181.5 | 199 | 133 | 104.1 | 109.9 | 100.2 | 100.5 | 103.7 | 105.6 | 111.8 | 109.6 | 68.91 | 57.82 | 57.88 | 61.95 | 58.73 | 46.11 | 48.49 | 47.37 | 38.25 | 29.65 | 26.92 | 20.39 | 17.78 | 17.22 | 17.31 | 19.23 | 17.49 | 13.96 | 15.9 | -20.1 | -8.7 | -7.1 | -5.2 | -4.2 | -2.7 | 2.1 | 1.8 | 1.6 | 1.7 |
| EBITDA | 97.33 | 97.33 | 153.8 | 200.3 | 224.5 | 172.1 | 188.5 | 163.1 | 165.3 | 141.5 | 181.9 | 193.4 | 208 | 147.9 | 137.6 | 132.3 | 140.1 | 118 | 134.5 | 148.8 | 152.6 | 134.3 | 123 | -134 | -196.6 | -200.2 | -227.6 | -259.2 | -283.2 | -299.1 | -279.8 | -188.3 | 6.9 | 18.8 | 15.7 | 12.7 | 10.3 | 8.5 | 11.8 | 8.4 | 7.5 | 5.8 |
| Earnings Per Share (EPS) | -0.68 | -0.67 | -0.38 | 0.19 | 1.69 | 1 | 0.87 | 0.89 | 0.88 | 0.9 | 0.68 | 0.84 | 0.97 | 0.83 | 0.72 | 0.78 | 0.69 | 0.62 | 0.73 | 0.78 | 0.89 | 0.73 | 0.62 | 0.57 | 0.43 | 0.38 | 0.34 | 0.29 | 0.28 | 0.25 | 0.21 | 0.18 | 0.086 | 0.099 | 0.1 | 0.081 | 0.066 | 0.051 | 0.048 | 0.028 | 0.028 | 0.015 |
| Diluted Earnings Per Share | -0.68 | -0.67 | -0.38 | 0.19 | 1.69 | 1 | 0.87 | 0.89 | 0.88 | 0.9 | 0.68 | 0.84 | 0.96 | 0.83 | 0.71 | 0.78 | 0.69 | 0.62 | 0.73 | 0.78 | 0.89 | 0.73 | 0.62 | 0.57 | 0.43 | 0.38 | 0.34 | 0.29 | 0.28 | 0.25 | 0.21 | 0.17 | 0.086 | 0.099 | 0.1 | 0.081 | 0.066 | 0.051 | 0.048 | 0.028 | 0.028 | 0.02 |
| Weighted Average Shares Outstanding | 77.44 | 77.88 | 78.73 | 79.01 | 78.94 | 79.57 | 81.39 | 81.98 | 82.38 | 83.3 | 83.3 | 86.97 | 87.75 | 85.21 | 85.89 | 89.66 | 90.69 | 91.13 | 95.9 | 97.73 | 98.36 | 99.13 | 100 | 100 | 100 | 100 | 100.7 | 115.7 | 118.3 | 118.4 | 118.3 | 117.4 | 116.9 | 113.1 | 111.3 | 110.7 | 110.5 | 116.1 | 103.6 | 125.2 | 107.3 | 98.37 |
| Diluted Weighted Average Shares Outstanding | 77.48 | 77.94 | 78.78 | 79.08 | 78.97 | 79.61 | 81.44 | 82.02 | 82.41 | 83.34 | 83.36 | 87.11 | 87.92 | 85.44 | 86.2 | 89.67 | 90.69 | 91.13 | 95.9 | 97.73 | 98.36 | 99.13 | 100 | 100 | 100 | 100 | 100.7 | 118.1 | 118.3 | 118.4 | 118.3 | 119.8 | 116.9 | 113.1 | 111.3 | 110.7 | 110.5 | 116.1 | 103.6 | 125.2 | 107.3 | 98.37 |