|
Revenue
|
800.86M | 1,063.40M | 1,231.20M | 1,399.72M | 1,718.23M | 2,116.86M | 2,344.14M | 2,386.43M | 2,806.94M | 3,076.21M | 3,160.46M | 2,055.15M | 2,766.54M | 3,226.73M | 3,098.24M | 3,180.80M |
|
Cost of Revenue
|
534.00M | 712.36M | 860.49M | 948.39M | 1,133.22M | 1,359.60M | 1,505.50M | 1,545.11M | 1,752.20M | 1,969.10M | 2,042.52M | 1,310.70M | 1,778.35M | 2,125.59M | 1,856.39M | 1,882.27M |
|
Gross Profit
|
266.87M | 351.05M | 370.72M | 451.33M | 585.01M | 757.26M | 838.64M | 841.33M | 1,054.74M | 1,107.11M | 1,117.94M | 744.44M | 988.19M | 1,101.14M | 1,241.85M | 1,298.53M |
|
Depreciation & Amortization - Total
|
| 4.40M | 6.60M | 8.70M | 11.40M | 179.00M | 23.00M | 29.60M | 32.80M | 33.90M | 33.80M | 34.00M | 23.60M | 23.50M | 22.00M | 22.20M |
|
Selling, General & Administrative
|
205.28M | 248.38M | 277.02M | 341.24M | 440.51M | 571.99M | 628.76M | 704.44M | 855.25M | 834.76M | 832.18M | 605.10M | 648.01M | 833.15M | 924.22M | 969.81M |
|
Other Operating Expenses
|
| | 54.47M | 59.10M | | | | | | | | | 219.11M | -154.91M | -776.31M | -814.72M |
|
Operating Expenses
|
205.28M | 252.78M | 283.62M | 349.94M | 451.91M | 750.99M | 651.76M | 734.04M | 888.05M | 868.66M | 865.98M | 639.10M | 671.62M | 140.49M | 169.92M | 177.29M |
|
Operating Income
|
56.21M | 96.93M | 86.22M | 100.18M | 130.83M | 164.90M | 184.48M | 93.93M | 153.82M | 230.71M | 227.65M | 82.84M | 311.09M | -109.46M | 283.34M | 293.07M |
|
EBIT
|
56.21M | 96.93M | 86.22M | 100.18M | 130.83M | 164.90M | 184.48M | 93.93M | 153.82M | 230.71M | 227.65M | 82.84M | 311.09M | -109.46M | 283.34M | 293.07M |
|
Other Non Operating Income
|
| | | | | 11.49M | 1.34M | -0.58M | -1.41M | -2.96M | -1.15M | 3.24M | 9.55M | 27.89M | -3.15M | -4.37M |
|
Non Operating Income
|
| | | | | 11.49M | 1.34M | -0.58M | -1.41M | -2.96M | -1.15M | 3.24M | 9.55M | 27.89M | -3.15M | -4.37M |
|
EBT
|
51.50M | 92.93M | 79.24M | 92.00M | 122.23M | 168.44M | 179.13M | 77.76M | 110.05M | 183.83M | 182.10M | 37.73M | 270.98M | -138.17M | 240.60M | 269.86M |
|
Tax Provisions
|
19.78M | 36.22M | 29.62M | 35.44M | 45.83M | 59.45M | 64.80M | 33.11M | 47.92M | 45.76M | 38.26M | -12.52M | 70.88M | 50.91M | 65.86M | 76.57M |
|
Profit After Tax
|
31.72M | 56.68M | 49.62M | 56.88M | 77.36M | 110.36M | 114.33M | 51.94M | 62.12M | 138.07M | 143.84M | 23.55M | 200.59M | -134.38M | 176.17M | 193.57M |
|
Equity Income
|
| | -1.27M | -0.72M | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | 1.27M | -0.31M | -0.96M | -1.37M | 272.00M | | | | | -0.02M | -0.49M | -1.32M | -1.43M | -0.27M |
|
Income from Continuing Operations
|
31.72M | 56.71M | 49.62M | 56.57M | 76.40M | 108.99M | 114.33M | 44.65M | 62.12M | 138.07M | 143.84M | 50.24M | 200.10M | -189.08M | 174.74M | 193.29M |
|
Consolidated Net Income
|
31.72M | 56.71M | 49.62M | 56.57M | 76.40M | 108.99M | 114.33M | 44.65M | 62.12M | 138.07M | 143.84M | 50.24M | 200.10M | -189.08M | 174.74M | 193.29M |
|
Income towards Parent Company
|
31.72M | 56.71M | 49.62M | 56.57M | 76.40M | 108.99M | 114.33M | 44.65M | 62.12M | 138.07M | 143.84M | 50.24M | 200.10M | -189.08M | 174.74M | 193.29M |
|
Net Income towards Common Stockholders
|
31.72M | 56.71M | 49.62M | 56.57M | 76.40M | 108.99M | 114.33M | 44.65M | 62.12M | 138.07M | 143.84M | 50.24M | 200.10M | -189.08M | 174.74M | 193.29M |
|
EPS (Basic)
|
1.87 | 2.96 | 2.51 | 2.84 | 1.90 | 2.55 | 2.52 | 1.12 | 1.27 | 2.81 | 2.98 | 0.49 | 4.14 | -4.07 | 3.85 | 4.40 |
|
EPS (Weighted Average and Diluted)
|
1.83 | 2.88 | 2.46 | 2.80 | 1.85 | 2.48 | 2.46 | 1.10 | 1.25 | 2.75 | 2.94 | 0.48 | 4.05 | | | |
|
Shares Outstanding (Weighted Average)
|
33.72M | 38.60M | 39.54M | 40.20M | 40.80M | 44.94M | 45.54M | 48.64M | 49.08M | 48.71M | 47.83M | 48.36M | 47.92M | 46.49M | 45.42M | 43.89M |
|
Shares Outstanding (Diluted Average)
|
17.36M | 19.70M | 20.19M | 20.28M | 41.73M | 44.42M | 46.51M | 47.39M | 49.75M | | | | | | | |
|
EBITDA
|
56.21M | 56.70M | 49.64M | 60.39M | 80.00M | 94.09M | 100.75M | 47.91M | 84.32M | 128.40M | 141.02M | 7.64M | 187.65M | -85.96M | 305.34M | 315.27M |
|
Interest Expenses
|
4.71M | 4.03M | 5.71M | 7.76M | | | | | 42.36M | 43.92M | 44.41M | 50.35M | 49.67M | 56.60M | 39.59M | 18.84M |
|
Tax Rate
|
38.41% | 38.98% | 37.38% | 38.52% | 37.49% | 35.29% | 36.17% | 42.58% | 43.55% | 24.89% | 21.01% | | 26.16% | | 27.37% | 28.37% |