|
Revenue
|
579.50M | 712.70M | 848.30M | 1,091.90M | 1,203.80M | 1,275.20M | 1,348.60M | 1,495.50M |
|
Depreciation & Amortization - Total
|
116.50M | 126.90M | 142.50M | 156.90M | 165.60M | 181.30M | 192.50M | 203.10M |
|
Selling, General & Administrative
|
13.90M | 14.10M | 52.40M | 21.10M | 22.70M | 23.10M | 26.20M | 26.10M |
|
Other Operating Expenses
|
186.00M | 193.50M | 276.80M | 337.40M | 288.30M | 279.60M | 313.00M | 347.30M |
|
Operating Expenses
|
316.40M | 334.50M | 471.70M | 515.40M | 476.60M | 484.00M | 531.70M | 576.50M |
|
Operating Income
|
263.10M | 378.20M | 376.60M | 576.50M | 727.20M | 791.20M | 816.90M | 919.00M |
|
EBIT
|
263.10M | 378.20M | 376.60M | 576.50M | 727.20M | 791.20M | 816.90M | 919.00M |
|
Interest & Investment Income
|
-25.80M | -53.30M | -62.40M | -94.70M | -105.40M | -149.30M | -179.00M | -202.20M |
|
EBT
|
242.00M | 325.50M | 317.60M | 492.20M | 632.40M | 647.20M | 645.60M | 730.80M |
|
Tax Provisions
|
| | -0.10M | 7.30M | 14.60M | 26.60M | 37.90M | 71.80M |
|
Profit After Tax
|
242.00M | 325.50M | 317.70M | 484.90M | 617.80M | 620.60M | 607.70M | 659.00M |
|
Equity Income
|
| | 3.40M | 10.30M | 10.60M | 5.30M | 7.70M | 14.00M |
|
Income from Non-Controlling Interests
|
175.40M | 301.50M | 302.60M | 460.90M | 571.40M | 536.70M | 489.10M | 435.90M |
|
Income from Continuing Operations
|
242.00M | 325.50M | 317.70M | 484.90M | 617.80M | 620.60M | 607.70M | 659.00M |
|
Consolidated Net Income
|
242.00M | 325.50M | 317.70M | 484.90M | 617.80M | 620.60M | 607.70M | 659.00M |
|
Income towards Parent Company
|
242.00M | 325.50M | 317.70M | 484.90M | 617.80M | 620.60M | 607.70M | 659.00M |
|
Preferred Dividend Payments
|
0.80M | 1.70M | 3.40M | | | | | |
|
Net Income towards Common Stockholders
|
40.40M | 69.10M | 66.70M | 24.00M | 478.40M | 620.60M | 607.70M | 659.00M |
|
EPS (Basic)
|
0.75 | 1.27 | 1.21 | 1.33 | 1.81 | 2.03 | 2.11 | 2.51 |
|
EPS (Weighted Average and Diluted)
|
1.50 | 2.52 | 1.20 | 1.31 | 1.76 | 2.01 | 2.08 | 2.49 |
|
Shares Outstanding (Weighted Average)
|
54.56M | 54.58M | 54.62M | 284.45M | 261.93M | 239.85M | 229.67M | 104.07M |
|
Shares Outstanding (Diluted Average)
|
26.90M | 27.40M | 27.50M | 18.10M | 272.40 | 243.40 | 234.20 | 221.80 |
|
EBITDA
|
379.60M | 505.10M | 519.10M | 733.40M | 892.80M | 972.50M | 1,009.40M | 1,122.10M |
|
Tax Rate
|
| | | 1.48% | 2.31% | 4.11% | 5.87% | 9.82% |