|
Revenue
|
380.66M | 442.10M | 525.20M | 609.20M | 682.10M | 723.50M | 825.30M | 969.20M | 1,110.00M | 1,285.80M | 1,489.00M | 1,669.30M | 1,856.00M | 1,832.40M | 1,901.90M | 2,162.40M |
|
Cost of Revenue
|
19.30M | 23.40M | 30.40M | 34.80M | 40.80M | 40.00M | 45.90M | 49.40M | 58.40M | 67.70M | 70.20M | 69.50M | 65.30M | 75.60M | 91.70M | 94.40M |
|
Gross Profit
|
361.37M | 418.70M | 494.80M | 574.40M | 641.30M | 683.50M | 779.40M | 919.80M | 1,051.60M | 1,218.10M | 1,418.80M | 1,599.80M | 1,790.70M | 1,756.80M | 1,810.20M | 2,068.00M |
|
Selling, General & Administrative
|
30.39M | 26.40M | 25.60M | 30.50M | 34.40M | 34.30M | 37.80M | 48.20M | 55.50M | 55.70M | 65.10M | 69.60M | 100.30M | 88.70M | 87.20M | 97.90M |
|
Other Operating Expenses
|
121.23M | 162.20M | 203.20M | 235.60M | 249.50M | 268.30M | 313.00M | 389.80M | 470.70M | 475.00M | 568.00M | 1,050.20M | 494.80M | 1,032.00M | 1,447.10M | 1,735.00M |
|
Operating Expenses
|
151.63M | 188.60M | 228.80M | 266.10M | 283.90M | 302.60M | 350.80M | 438.00M | 526.20M | 530.70M | 633.10M | 1,119.80M | 595.10M | 1,120.70M | 1,534.30M | 1,832.90M |
|
Operating Income
|
209.74M | 230.10M | 266.00M | 308.30M | 357.40M | 380.90M | 428.60M | 481.80M | 525.40M | 687.40M | 785.70M | 480.00M | 1,195.60M | 636.10M | 275.90M | 235.10M |
|
EBIT
|
209.74M | 230.10M | 266.00M | 308.30M | 357.40M | 380.90M | 428.60M | 481.80M | 525.40M | 687.40M | 785.70M | 480.00M | 1,195.60M | 636.10M | 275.90M | 235.10M |
|
Other Non Operating Income
|
| | | | | -21.80M | | | | | -1.80M | -7.40M | | | -1.80M | |
|
EBT
|
229.04M | 253.50M | 296.40M | 343.10M | 398.20M | 420.90M | 474.50M | 531.20M | 583.80M | 755.10M | 855.90M | 549.50M | 1,260.90M | 711.70M | 367.60M | 329.50M |
|
Tax Provisions
|
82.99M | 83.40M | 108.40M | 123.40M | 145.10M | 154.70M | 174.80M | 198.40M | 113.60M | 181.10M | 199.80M | 128.50M | 302.60M | 175.90M | 81.50M | 81.60M |
|
Profit After Tax
|
146.05M | 170.10M | 188.00M | 219.70M | 253.10M | 266.20M | 299.70M | 332.80M | 470.20M | 574.00M | 656.10M | 421.00M | 958.30M | 535.80M | 286.10M | 247.90M |
|
Income from Continuing Operations
|
146.05M | 170.10M | 188.00M | 219.70M | 253.10M | 266.20M | 299.70M | 332.80M | 470.20M | 574.00M | 656.10M | 421.00M | 958.30M | 535.80M | 286.10M | 247.90M |
|
Consolidated Net Income
|
0.21M | -0.03M | 188.00M | 219.70M | 253.10M | 266.20M | 299.70M | 332.80M | 470.20M | 574.00M | 656.10M | 421.00M | 958.30M | 535.80M | 286.10M | 247.90M |
|
Income towards Parent Company
|
0.21M | -0.03M | 188.00M | 219.70M | 253.10M | 266.20M | 299.70M | 332.80M | 470.20M | 574.00M | 656.10M | 421.00M | 958.30M | 535.80M | 286.10M | 247.90M |
|
Net Income towards Common Stockholders
|
0.21M | -0.03M | 188.00M | 219.70M | 253.10M | 266.20M | 299.70M | 332.80M | 470.20M | 574.00M | 656.10M | 421.00M | 958.30M | 535.80M | 286.10M | 247.90M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
30.98M | 27.14M | 25.67M | 24.55M | 22.97M | 20.60M | 20.60M | 20.33M | 19.31M | 19.31M | 18.80M | 17.65M | 14.11M | 12.92M | 12.57M | 12.11M |
|
Shares Outstanding (Diluted Average)
|
31.67M | 29.98M | 26.60M | 25.60M | 24.01M | 22.33M | 20.98M | 20.41M | 19.56M | 19.53M | 18.98M | 17.94M | 16.10M | 13.63M | 13.01M | 12.47M |
|
EBITDA
|
209.74M | 230.10M | 266.00M | 308.30M | 357.40M | 380.90M | 428.60M | 481.80M | 525.40M | 687.40M | 785.70M | 480.00M | 1,195.60M | 636.10M | 275.90M | 235.10M |
|
Tax Rate
|
36.24% | 32.90% | 36.57% | 35.97% | 36.44% | 36.75% | 36.84% | 37.35% | 19.46% | 23.98% | 23.34% | 23.38% | 24.00% | 24.72% | 22.17% | 24.76% |