| 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 |
1992 12-31 |
1991 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-10-30 | 2025-02-27 | 2024-02-29 | 2023-02-23 | 2022-03-10 | 2021-02-26 | 2020-02-28 | 2019-03-01 | 2018-03-02 | 2017-03-03 | 2016-03-04 | 2015-03-06 | 2014-03-07 | 2013-03-07 | 2012-03-01 | 2011-03-08 | 2010-03-02 | 2009-03-06 | 2008-03-13 | 2007-03-16 | 2006-03-14 | 2005-03-24 | 2004-03-30 | 2003-03-31 | 2002-03-27 | 2001-03-27 | 2000-03-02 | 1999-03-05 | 1998-03-20 | 1997-03-31 | 1996-02-29 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 |
| Revenue | 364.8 | 317.7 | 281.3 | 236.2 | 189.3 | 160.7 | 158.3 | 144.4 | 144.8 | 139.3 | 130.8 | 149.8 | 133.8 | 138.5 | 142.6 | 132.6 | 117.3 | 142.4 | 125.2 | 118.7 | 81.08 | 55.68 | 45.26 | 39.16 | 39.75 | 32.46 | 31.54 | 28.8 | 32.4 | 40.2 | 41.4 | 36.9 | 32.4 | 36 | 39.7 |
| Cost of Revenue | 189.3 | 173.7 | 178.5 | 165.8 | 130 | 113.1 | 116.6 | 113.9 | 110.5 | 106.2 | 102.1 | 113 | 103 | 105.1 | 101.2 | 96.55 | 88.58 | 111.1 | 99.22 | 90.65 | 53.84 | 31.24 | 26.09 | 23.48 | 23.37 | 20.96 | 17.98 | 18.8 | 23.6 | 28.4 | 27.1 | 25.3 | 21.1 | 23.9 | 26.5 |
| Gross Profit | 175.6 | 144 | 102.9 | 70.34 | 59.26 | 47.59 | 41.68 | 30.49 | 34.38 | 33.09 | 28.71 | 36.79 | 30.8 | 33.44 | 41.35 | 36.04 | 28.75 | 31.28 | 26.02 | 28.04 | 27.25 | 24.44 | 19.16 | 15.68 | 16.38 | 11.5 | 13.56 | 10 | 8.8 | 11.8 | 14.3 | 11.6 | 11.3 | 12.1 | 13.2 |
| Operating Expenses | 22.64 | 19.06 | 17.45 | 15.56 | 12.84 | 13.72 | 12.43 | 10.48 | 10.15 | 9.61 | 9.63 | 9.47 | 9.15 | 9.19 | 8.85 | 8.38 | 7.8 | 7.97 | 7.64 | 7.01 | 13.4 | 12.46 | 10.59 | 10.14 | 9.99 | 9.26 | 8.23 | 6.4 | 8.1 | 8.3 | 8.7 | 8.8 | 10.4 | 10.5 | 11.5 |
| 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 |
| Selling, General and Administrative | 22.64 | 19.06 | 17.45 | 15.56 | 12.84 | 12.17 | 11.5 | 10.48 | 10.15 | 9.61 | 9.63 | 9.47 | 9.15 | 9.19 | 8.66 | 8.07 | 7.41 | 7.97 | 6.85 | 7.01 | 5.52 | 5.04 | 4.49 | 3.97 | 4.08 | 3.94 | 3.48 | 3.5 | 4.5 | 4.4 | 5.2 | 5.1 | 5.9 | 5.5 | 6.7 |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 1.55 | 0.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.184 | 0.304 | 0.393 | 0 | 0.791 | 0 | 7.88 | 7.42 | 6.1 | 6.17 | 5.92 | 5.32 | 4.75 | 2.9 | 3.6 | 3.9 | 3.5 | 3.7 | 4.5 | 5 | 4.8 |
| Operating Income | 152.9 | 124.9 | 85.42 | 54.78 | 46.42 | 33.87 | 29.25 | 20 | 24.23 | 23.48 | 19.09 | 27.32 | 21.65 | 24.25 | 32.5 | 27.66 | 20.95 | 23.32 | 18.37 | 21.02 | 13.84 | 11.98 | 8.57 | 5.54 | 6.39 | 2.24 | 5.33 | 3.6 | 0.7 | 3.5 | 5.6 | 2.8 | 0.9 | 1.6 | 1.7 |
| Net Non-Operating Interest | 0 | 0 | 0 | 1.78 | 0.101 | 0.203 | 1.65 | 1.57 | 0.716 | 0.138 | -1.04 | -1.53 | -1.85 | -2.16 | -2.5 | -2.71 | -2.89 | -3.49 | -4.29 | -3.11 | 0 | 0 | -4.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 2.03 | 0.351 | 0.451 | 1.9 | 1.81 | 0.957 | 0.384 | 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 |
| Interest Expense | 0 | 0 | 0 | 0.254 | 0.25 | 0.248 | 0.244 | 0.243 | 0.241 | 0.246 | 1.04 | 1.53 | 1.85 | 2.16 | 2.5 | 2.71 | 2.89 | 3.49 | 4.29 | 3.11 | 0 | 0 | 4.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | 12.68 | 11.46 | 7.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.569 | 0.129 | 0.034 | 0.019 | 0.136 | 0.108 | 0.075 | -0.42 | 0.254 | 0.222 | -4.07 | -4.27 | 0.807 | -4.87 | -4.2 | -2.62 | -1.96 | 0.2 | 0.3 | -0.3 | -0.3 | -0.6 | -1.4 | 8.9 | -2.3 |
| Income Before Tax | 165.6 | 136.4 | 93.36 | 56.56 | 46.52 | 34.07 | 30.9 | 21.57 | 24.94 | 23.62 | 17.48 | 25.92 | 19.83 | 22.1 | 30.14 | 25.06 | 18.14 | 19.41 | 14.34 | 18.14 | 9.77 | 7.71 | 4.8 | 0.671 | 2.19 | -0.376 | 3.38 | 3.8 | 1 | 3.2 | 5.3 | 2.2 | -0.5 | 10.5 | -0.6 |
| Income Tax Expense | 34.89 | 27.54 | 18.81 | 11.13 | 9.47 | 5.85 | 4.84 | 1.88 | -2.21 | 5.86 | 4.59 | 6.55 | 5.03 | 5.68 | 7.96 | 7.02 | 4.47 | 4.98 | 3.89 | 4.89 | 1.82 | 1.38 | 0.944 | 0.035 | 0.416 | -0.085 | 0.844 | 0.9 | -2.1 | 0.6 | 1 | 0.3 | -0.1 | 0.6 | -0.2 |
| 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 | 0.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | 0.5 | 0.6 |
| Net Income | 130.7 | 108.8 | 74.55 | 45.43 | 37.05 | 28.22 | 26.06 | 19.68 | 27.15 | 17.75 | 12.89 | 19.37 | 14.8 | 16.42 | 22.19 | 18.04 | 13.67 | 14.43 | 10.45 | 12.7 | 7.95 | 6.33 | 3.86 | 0.636 | 1.77 | -0.291 | 2.53 | 2.9 | 3.1 | 2.6 | 4.3 | 1.9 | 0.1 | 9.4 | -1 |
| Depreciation and Amortization | 24.45 | 24.17 | 23.83 | 22.2 | 20.9 | 19.61 | 17.62 | 17.6 | 16.55 | 16.14 | 16.03 | 14.9 | 14.5 | 15.04 | 13.78 | 13.61 | 13.47 | 13.47 | 12.9 | 10.17 | 8.45 | 8.8 | 6.71 | 6.66 | 6.34 | 5.32 | 4.75 | 2.9 | 3.6 | 3.9 | 3.5 | 3.7 | 4.5 | 5 | 4.8 |
| EBITDA | 177.4 | 149.1 | 109.2 | 76.98 | 67.31 | 53.48 | 46.86 | 37.6 | 40.78 | 39.62 | 35.12 | 42.23 | 36.15 | 39.29 | 46.28 | 41.28 | 34.43 | 36.79 | 31.27 | 31.19 | 22.29 | 20.78 | 15.28 | 12.2 | 12.73 | 7.56 | 10.08 | 6.5 | 4.3 | 7.4 | 9.1 | 6.5 | 5.4 | 6.6 | 6.5 |
| Earnings Per Share (EPS) | 4.56 | 3.81 | 2.61 | 1.6 | 1.31 | 1 | 0.93 | 0.7 | 0.97 | 0.64 | 0.46 | 0.69 | 0.53 | 2.88 | 3.5 | 2.82 | 2.14 | 2.29 | 1.67 | 2.06 | 1.34 | 1.08 | 0.67 | 0.11 | 0.32 | -0.015 | 0.64 | 0.74 | 0.79 | 0.67 | 1.11 | 0.5 | 0.01 | 2.47 | -0.05 |
| Diluted Earnings Per Share | 4.55 | 3.79 | 2.61 | 1.6 | 1.31 | 1 | 0.93 | 0.7 | 0.97 | 0.64 | 0.46 | 0.69 | 0.53 | 2.87 | 3.49 | 2.81 | 2.14 | 2.27 | 1.65 | 2.02 | 1.31 | 1.07 | 0.67 | 0.11 | 0.32 | -0.015 | 0.64 | 0.74 | 0.78 | 0.67 | 1.11 | 0.5 | 0.01 | 2.47 | -0.05 |
| Weighted Average Shares Outstanding | 28.64 | 28.59 | 28.54 | 28.39 | 28.32 | 28.22 | 28.08 | 28.04 | 27.93 | 27.84 | 28.01 | 27.91 | 27.82 | 28.61 | 31.72 | 32 | 31.89 | 31.53 | 31.3 | 30.83 | 29.66 | 29.3 | 28.81 | 28.91 | 27.7 | 19.84 | 19.79 | 19.59 | 19.62 | 19.4 | 19.37 | 19 | 16.67 | 19.03 | 20 |
| Diluted Weighted Average Shares Outstanding | 28.74 | 28.69 | 28.53 | 28.4 | 28.34 | 28.2 | 28.11 | 28.01 | 27.94 | 27.86 | 28.02 | 27.95 | 27.86 | 28.58 | 31.81 | 32.09 | 31.99 | 31.79 | 31.66 | 31.44 | 30.34 | 29.57 | 28.94 | 28.91 | 27.7 | 19.84 | 19.79 | 19.59 | 19.87 | 19.53 | 19.37 | 19 | 16.67 | 19.03 | 20 |