| 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 | 2026-01-23 | 2026-01-23 | 2025-03-14 | 2024-03-11 | 2023-03-01 | 2022-02-25 | 2021-02-26 | 2020-02-28 | 2019-03-01 | 2018-03-01 | 2017-03-03 | 2016-03-04 | 2015-03-06 | 2014-03-07 | 2013-03-08 | 2012-03-02 | 2011-03-01 | 2010-03-01 | 2009-02-26 | 2008-02-28 | 2007-02-28 | 2006-03-10 | 2005-03-15 | 2004-03-12 | 2003-03-27 | 2002-03-28 | 2001-03-27 | 2000-03-24 | 1999-03-23 | 1998-03-25 | 1997-03-25 | 1996-03-27 | 1995-03-28 | 1994-03-31 | 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 | 278.3 | 278.3 | 263.1 | 244.5 | 205.9 | 185.9 | 195.5 | 210.7 | 199 | 187.3 | 180.4 | 177.2 | 176.8 | 170.8 | 175.9 | 179.5 | 183 | 180.6 | 189.4 | 207.2 | 184.1 | 175.5 | 170.8 | 166.8 | 181 | 194.5 | 190.1 | 182.6 | 196.2 | 189.2 | 176.9 | 175.7 | 144.9 | 152.9 | 158.7 | 110.7 | 87.2 | 79.7 | 0 | 0 | 0 | 0 |
| Cost of Revenue | 91.64 | 91.64 | 93.38 | 55.61 | 6.13 | 2.12 | 30.31 | 36.48 | 21.63 | 16.59 | 18.25 | 19.9 | 20.59 | 22.28 | 31.98 | 44.99 | 58.2 | 60.76 | 78.26 | 95.48 | 67.36 | 39.4 | 39.21 | 41.94 | 59.44 | 77.7 | 79.76 | 79.1 | 92.95 | 91.9 | 88.9 | 92.9 | 68.8 | 73.3 | 89.1 | 64.8 | 51.1 | 43.8 | 0 | 0 | 0 | 0 |
| Gross Profit | 186.7 | 186.7 | 169.8 | 188.9 | 199.7 | 183.8 | 165.2 | 174.4 | 177.4 | 170.7 | 162.1 | 157.3 | 156.3 | 148.5 | 144 | 134.5 | 124.8 | 119.9 | 111.1 | 111.7 | 116.7 | 136.1 | 131.5 | 124.8 | 121.6 | 116.8 | 110.3 | 103.5 | 103.2 | 97.3 | 88 | 82.8 | 76.1 | 79.6 | 69.6 | 45.9 | 36.1 | 35.9 | 0 | 0 | 0 | 0 |
| Operating Expenses | 105.5 | 105.5 | 105.7 | 111.3 | 100.3 | 101.7 | 95.7 | 97.89 | 97.71 | 93.99 | 93.83 | 90.56 | 84.67 | 85 | 83.98 | 82.14 | 80.89 | 76.58 | 60.79 | 53.59 | 49.06 | 46.23 | 48.16 | 48.49 | 55.33 | 51.31 | 47.77 | 45.6 | 48.82 | 46.2 | 42 | 44.5 | 40.6 | 43.5 | 42.8 | 28.1 | 21.8 | 23.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 65.29 | 65.29 | 54.07 | 57.42 | 51.11 | 53.71 | 49.79 | 50.94 | 47.87 | 47.42 | 44.99 | 41.45 | 39.27 | 39.23 | 38.94 | 36.19 | 36.23 | 43.27 | 32.75 | 22.61 | 20.7 | 20.08 | 20.7 | 20.45 | 22.34 | 25.88 | 23.25 | 25 | 23.4 | 23.2 | 21.5 | 19.9 | 19.1 | 17.6 | 18.1 | 13.2 | 9.9 | 9.3 | 0 | 0 | 0 | 0 |
| Other Operating Expenses | 40.22 | 40.22 | 51.66 | 53.88 | 49.21 | 47.96 | 45.92 | 46.95 | 49.84 | 46.57 | 48.84 | 49.11 | 45.4 | 45.78 | 45.04 | 45.95 | 44.67 | 33.31 | 28.04 | 30.98 | 28.36 | 26.15 | 27.47 | 28.04 | 32.99 | 25.43 | 24.52 | 20.6 | 25.42 | 23 | 20.5 | 24.6 | 21.5 | 25.9 | 24.7 | 14.9 | 11.9 | 13.8 | 0 | 0 | 0 | 0 |
| Operating Income | 81.21 | 81.21 | 64.05 | 77.61 | 99.42 | 82.13 | 69.45 | 76.51 | 79.65 | 76.75 | 68.29 | 66.76 | 71.59 | 63.53 | 59.98 | 52.38 | 43.91 | 43.28 | 50.31 | 58.1 | 67.64 | 89.83 | 83.38 | 76.35 | 66.27 | 65.45 | 62.54 | 57.9 | 54.4 | 51.1 | 46 | 38.3 | 35.5 | 36.1 | 26.8 | 17.8 | 14.3 | 12.8 | 0 | 0 | 0 | 0 |
| Net Non-Operating Interest | 169 | 169 | 151.9 | 171.8 | 180.1 | 160.4 | 153.6 | 155.8 | 160.7 | 154.4 | 146.1 | 143.1 | 141.5 | 135.8 | 135 | 134.5 | 127.1 | 111.9 | 96.86 | 96.43 | 98.27 | 104.5 | 100 | 96.39 | 95.72 | 95.9 | 98.05 | 93.2 | 85.7 | 85.5 | 84.3 | 81.4 | 79.6 | 72 | 66.9 | 42.6 | 33.1 | 31.5 | 0 | 0 | 0 | 0 |
| Interest Income | 259.4 | 259.4 | 243.3 | 226.2 | 186.6 | 168 | 178.3 | 192.1 | 180.9 | 169 | 161.4 | 159.3 | 156.9 | 151 | 155 | 160.7 | 162.1 | 161.4 | 170.9 | 189.4 | 169.2 | 150.2 | 138.8 | 137.1 | 153.7 | 168.7 | 173.7 | 167.2 | 174.1 | 172 | 166.6 | 161.6 | 140.3 | 133.7 | 143.3 | 100.9 | 81.5 | 73.2 | 0 | 0 | 0 | 0 |
| Interest Expense | 90.44 | 90.44 | 91.38 | 54.36 | 6.47 | 7.57 | 24.71 | 36.32 | 20.23 | 14.59 | 15.3 | 16.2 | 15.49 | 15.28 | 19.98 | 26.24 | 35 | 49.45 | 74.06 | 92.98 | 70.94 | 45.66 | 38.76 | 40.74 | 58.02 | 72.76 | 75.65 | 74 | 88.4 | 86.5 | 82.3 | 80.2 | 60.7 | 61.7 | 76.4 | 58.3 | 48.4 | 41.7 | 0 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | -169.4 | -169.4 | -151.9 | -171.8 | -180.1 | -160.4 | -153.6 | -155.8 | -160.7 | -154.4 | -146.1 | -143.1 | -141.5 | -135.8 | -135 | -134.5 | -127.1 | -111.9 | -96.86 | -96.43 | -98.27 | -104.5 | -100 | -96.39 | -95.72 | -95.9 | -98.05 | -93.2 | -85.7 | -85.5 | -84.3 | -81.4 | -79.6 | -72 | -66.9 | -42.6 | -33.1 | -31.5 | 0 | 0 | 0 | 0 |
| Income Before Tax | 80.81 | 80.81 | 64.05 | 77.61 | 99.42 | 82.13 | 69.45 | 76.51 | 79.65 | 76.75 | 68.29 | 66.76 | 71.59 | 63.53 | 59.98 | 52.38 | 43.91 | 43.28 | 50.31 | 58.1 | 67.64 | 89.83 | 83.38 | 76.35 | 66.27 | 65.45 | 62.54 | 57.9 | 54.4 | 51.1 | 46 | 38.3 | 35.5 | 36.1 | 26.8 | 17.8 | 14.3 | 12.8 | 0 | 0 | 0 | 0 |
| Income Tax Expense | 19.68 | 19.68 | 15.21 | 18.97 | 24.18 | 20.61 | 16.99 | 18.67 | 18.21 | 33.6 | 25.69 | 24.52 | 27.4 | 23.72 | 22.44 | 19.3 | 14.59 | 15.16 | 16.23 | 18.64 | 22.31 | 30.84 | 26.84 | 23.32 | 17.02 | 19.94 | 20.84 | 19.7 | 19.4 | 18.9 | 17.3 | 12.8 | 12.6 | 12.5 | 9.3 | 4.9 | 3.7 | 3.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 | 0 | 0 | 0 | 0 | -7.8 | -6.8 | -5.7 | -4.9 |
| Net Income | 61.14 | 61.14 | 48.83 | 58.65 | 75.23 | 61.52 | 52.45 | 57.84 | 61.45 | 43.15 | 42.6 | 42.24 | 44.19 | 39.81 | 37.53 | 33.09 | 29.32 | 28.12 | 34.08 | 39.47 | 45.33 | 58.99 | 56.54 | 53.03 | 49.24 | 45.51 | 41.7 | 38.2 | 35 | 32.2 | 28.7 | 25.5 | 22.9 | 20.3 | 17.5 | 12.9 | 10.6 | 9.4 | 7.8 | 6.8 | 5.7 | 4.9 |
| Depreciation and Amortization | 8.54 | 8.54 | 11.44 | 10.79 | 10.55 | 10.58 | 10.14 | 9.99 | 4.11 | 3.82 | 4.04 | 4.55 | 4.78 | 5.02 | 5.03 | 4.84 | 4.73 | 4.5 | 3.77 | 3.12 | 2.67 | 2.69 | 1.9 | 2.49 | 2.17 | 2.72 | 2.74 | 2.2 | 2.5 | 3.3 | 3 | 3.6 | 2.7 | 2.4 | 2.2 | 1.2 | 0.9 | 0.9 | 0 | 0 | 0 | 0 |
| EBITDA | 89.75 | 89.75 | 75.48 | 88.4 | 110 | 92.72 | 79.58 | 86.5 | 83.76 | 80.56 | 72.33 | 71.31 | 76.36 | 68.55 | 65.01 | 57.22 | 48.64 | 47.78 | 54.08 | 61.22 | 70.31 | 92.52 | 85.28 | 78.85 | 68.44 | 68.16 | 65.28 | 60.1 | 56.9 | 54.4 | 49 | 41.9 | 38.2 | 38.5 | 29 | 19 | 15.2 | 13.7 | 0 | 0 | 0 | 0 |
| Earnings Per Share (EPS) | 3.25 | 3.25 | 2.57 | 3.08 | 3.93 | 3.19 | 2.72 | 2.99 | 3.18 | 2.25 | 2.23 | 2.22 | 2.34 | 2.11 | 2 | 1.95 | 0.45 | 1.84 | 2.25 | 2.63 | 3.03 | 3.94 | 3.81 | 3.57 | 3.39 | 3.2 | 2.95 | 2.69 | 2.46 | 3 | 2.7 | 1.76 | 1.45 | 1.48 | 1.25 | 1.21 | 1.1 | 0.98 | 0.83 | 0.72 | 0.61 | 0.53 |
| Diluted Earnings Per Share | 3.25 | 3.25 | 2.57 | 3.08 | 3.93 | 3.19 | 2.72 | 2.98 | 3.18 | 2.24 | 2.23 | 2.22 | 2.33 | 2.11 | 2 | 1.95 | 0.45 | 1.84 | 2.25 | 2.63 | 3.02 | 3.91 | 3.77 | 3.52 | 3.3 | 3.1 | 2.86 | 2.58 | 2.38 | 2.9 | 2.6 | 1.76 | 1.45 | 1.44 | 1.25 | 1.21 | 1.1 | 0.98 | 0.83 | 0.72 | 0.61 | 0.53 |
| Weighted Average Shares Outstanding | 18.27 | 18.27 | 19.02 | 19.02 | 19.13 | 19.26 | 19.3 | 19.37 | 19.3 | 19.22 | 19.11 | 19.02 | 18.93 | 18.83 | 18.73 | 17.01 | 15.39 | 15.3 | 15.15 | 15.04 | 14.98 | 14.99 | 14.86 | 14.88 | 14.53 | 14.22 | 14.15 | 14.22 | 14.24 | 10.73 | 10.63 | 14.45 | 15.79 | 13.75 | 14.01 | 10.65 | 9.66 | 9.55 | 9.37 | 9.46 | 9.41 | 9.25 |
| Diluted Weighted Average Shares Outstanding | 18.33 | 18.33 | 19.04 | 19.02 | 19.13 | 19.26 | 19.3 | 19.39 | 19.33 | 19.24 | 19.13 | 19.04 | 18.95 | 18.84 | 18.73 | 17.01 | 15.39 | 15.3 | 15.16 | 15.04 | 15.03 | 15.09 | 15.02 | 15.07 | 14.92 | 14.68 | 14.6 | 14.79 | 14.69 | 11.1 | 11.04 | 14.46 | 15.79 | 14.12 | 14.01 | 10.65 | 9.66 | 9.55 | 9.37 | 9.46 | 9.41 | 9.25 |