| Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 |
---|
Service revenue | - | - | - | 750 | 804 | 872 | 918 | 1,051 | 2,733 |
---|
Inventory sales revenue | - | - | - | 421 | 515 | 506 | 499 | 683 | 947 |
---|
Revenues | - | - | - | 1,170 | 1,319 | 1,377 | 1,417 | 1,734 | 3,680 |
---|
Service revenue | - | - | - | 159 | 165 | 157 | 147 | 168 | 1,008 |
---|
Inventory sales revenue | - | - | - | 374 | 481 | 458 | 448 | 609 | 894 |
---|
Direct expenses | 56 | 66 | 79 | - | - | - | - | - | - |
---|
Selling, general and administrative | 255 | 284 | 323 | 383 | 382 | 418 | 465 | 540 | 744 |
---|
Acquisition-related and integration costs | - | 12 | 38 | 5 | 1 | 6 | 30 | 37 | 216 |
---|
Depreciation and amortization | 42 | 41 | 53 | 67 | 71 | 75 | 88 | 97 | 352 |
---|
Total operating expenses | - | - | - | 985 | 1,095 | 1,114 | 1,177 | 1,450 | 3,213 |
---|
Selling, general and administrative | 255 | 284 | 323 | 383 | 382 | 418 | 465 | 540 | 744 |
---|
Gain on disposition of property, plant and equipment | 10 | 1 | 2 | 3 | 1 | 2 | 1 | 171 | 5 |
---|
Acquisition-related and integration costs | - | 12 | 38 | 5 | 1 | 6 | 30 | 37 | 216 |
---|
Operating income | 175 | 136 | 107 | 185 | 223 | 263 | 240 | 455 | 471 |
---|
Depreciation and amortization | 42 | 41 | 53 | 67 | 71 | 75 | 88 | 97 | 352 |
---|
Interest expense | 5 | 6 | 38 | 45 | 41 | 36 | 37 | 58 | 214 |
---|
Foreign exchange (loss) gain | 2 | -1 | -3 | 0 | 3 | -2 | -1 | 1 | -2 |
---|
Interest income | 3 | 2 | 3 | - | - | - | - | 7 | 22 |
---|
Total operating expenses | - | - | - | 985 | 1,095 | 1,114 | 1,177 | 1,450 | 3,213 |
---|
Change in fair value of derivatives, net | - | - | - | - | - | - | -1 | 1 | - |
---|
Gain on disposition of property, plant and equipment | 10 | 1 | 2 | 3 | 1 | 2 | 1 | 171 | 5 |
---|
Other income, net | 3 | 4 | 5 | 12 | 9 | 8 | 3 | 1 | 5 |
---|
Operating income | 175 | 136 | 107 | 185 | 223 | 263 | 240 | 455 | 471 |
---|
Foreign exchange (loss) gain | 2 | -1 | -3 | 0 | 3 | -2 | -1 | 1 | -2 |
---|
Interest expense | 5 | 6 | 38 | 45 | 41 | 36 | 37 | 58 | 214 |
---|
Income before income taxes | 176 | 130 | 77 | 153 | 191 | 236 | 205 | 406 | 282 |
---|
Interest income | 3 | 2 | 3 | - | - | - | - | 7 | 22 |
---|
Income tax expense | 38 | 37 | 2 | 31 | 42 | 66 | 53 | 86 | 76 |
---|
Change in fair value of derivatives, net | - | - | - | - | - | - | -1 | 1 | - |
---|
Net income | 139 | 94 | 75 | 122 | 149 | 170 | 152 | 320 | 206 |
---|
Other income, net | 3 | 4 | 5 | 12 | 9 | 8 | 3 | 1 | 5 |
---|
Controlling interests | 139 | 94 | 75 | 122 | 149 | 170 | 152 | 320 | 207 |
---|
Non-controlling interests | 2 | 2 | 0 | 0 | 0 | 0 | -0 | 0 | - |
---|
Net income | 139 | 94 | 75 | 122 | 149 | 170 | 152 | 320 | 206 |
---|
Redeemable non-controlling interests | - | - | - | - | - | - | - | - | -0 |
---|
Net income | 139 | 94 | 75 | 122 | 149 | 170 | 152 | 320 | 206 |
---|
Income before income taxes | 176 | 130 | 77 | 153 | 191 | 236 | 205 | 406 | 282 |
---|
Net Income (Loss) | 139 | 94 | 75 | 122 | 149 | 170 | 152 | 320 | 207 |
---|
Income tax expense | 38 | 37 | 2 | 31 | 42 | 66 | 53 | 86 | 76 |
---|
Cumulative dividends on Series A Senior Preferred Shares | - | - | - | - | - | - | - | - | 24 |
---|
Net income | 139 | 94 | 75 | 122 | 149 | 170 | 152 | 320 | 206 |
---|
Allocated earnings to Series A Senior Preferred Shares | - | - | - | - | - | - | - | - | 7 |
---|
Controlling interests | 139 | 94 | 75 | 122 | 149 | 170 | 152 | 320 | 207 |
---|
Non-controlling interests | 2 | 2 | 0 | 0 | 0 | 0 | -0 | 0 | - |
---|
Net income | 139 | 94 | 75 | 122 | 149 | 170 | 152 | 320 | 206 |
---|
Redeemable non-controlling interests | - | - | - | - | - | - | - | - | -0 |
---|
Net income | 139 | 94 | 75 | 122 | 149 | 170 | 152 | 320 | 206 |
---|
Net income available to common stockholders | - | - | - | - | - | - | - | - | 175 |
---|
Basic (usd per share) | 1.27 | 0.86 | 0.7 | 1.12 | 1.37 | 1.56 | 1.38 | 2.89 | 1.05 |
---|
Diluted (usd per share) | 1.27 | 0.85 | 0.69 | 1.11 | 1.36 | 1.54 | 1.36 | 2.86 | 1.04 |
---|