|
Revenue
|
761.55M | 827.65M | 1,206.02M | 1,700.21M | 1,924.40M | 2,372.91M | 2,707.11M | 3,171.41M | 3,504.29M | 3,811.00M | 5,223.00M | 5,103.00M | 4,798.00M | 5,429.00M | 6,585.00M | 7,940.00M | 8,831.00M |
|
Cost of Revenue
|
332.21M | 354.59M | 544.84M | 754.49M | 874.84M | 1,105.03M | 1,257.27M | 1,443.35M | 1,519.66M | 1,634.00M | 2,414.00M | 2,456.00M | 2,285.00M | 2,330.00M | 2,743.00M | 3,268.00M | 3,520.00M |
|
Gross Profit
|
429.35M | 473.07M | 661.18M | 945.72M | 1,049.56M | 1,267.87M | 1,449.85M | 1,728.06M | 1,984.63M | 2,177.00M | 2,809.00M | 2,647.00M | 2,513.00M | 3,099.00M | 3,842.00M | 4,672.00M | 5,311.00M |
|
Amortization - Intangibles
|
13.93M | 15.08M | 40.34M | 44.23M | 45.64M | 63.61M | 54.22M | 77.44M | 89.23M | 72.00M | 135.00M | 169.00M | 137.00M | 136.00M | 139.00M | 161.00M | 201.00M |
|
Selling, General & Administrative
|
80.02M | 94.92M | 133.71M | 201.71M | 254.47M | 276.45M | 321.62M | 382.86M | 412.56M | 450.00M | 748.00M | 727.00M | 685.00M | 748.00M | 780.00M | 980.00M | 945.00M |
|
Other Operating Expenses
|
13.93M | 44.61M | 217.57M | | | | | | | | | | 69.00M | 7.00M | | | |
|
Operating Expenses
|
93.95M | 110.00M | 133.71M | 201.71M | 254.47M | 276.45M | 321.62M | 382.86M | 412.56M | 450.00M | 748.00M | 727.00M | 685.00M | 748.00M | 780.00M | 980.00M | 945.00M |
|
Operating Income
|
335.40M | 363.07M | 487.13M | 699.77M | 749.46M | 927.82M | 1,074.00M | 1,267.76M | 1,482.85M | 1,655.00M | 1,926.00M | 1,751.00M | 1,691.00M | 2,215.00M | 2,923.00M | 3,531.00M | 4,165.00M |
|
EBIT
|
335.40M | 363.07M | 487.13M | 699.77M | 749.46M | 927.82M | 1,074.00M | 1,267.76M | 1,482.85M | 1,655.00M | 1,926.00M | 1,751.00M | 1,691.00M | 2,215.00M | 2,923.00M | 3,531.00M | 4,165.00M |
|
Other Non Operating Income
|
| | | | | | | | -3.02M | | -1.00M | 46.00M | 51.00M | -11.00M | 13.00M | 28.00M | 47.00M |
|
Non Operating Income
|
| | -185.26M | -211.91M | -270.69M | | | | -3.02M | | -1.00M | 46.00M | 51.00M | -11.00M | 13.00M | 28.00M | 47.00M |
|
EBT
|
251.00M | 250.84M | 229.43M | 487.87M | 448.49M | 448.51M | 636.82M | 768.12M | 837.43M | 986.00M | 1,063.00M | 740.00M | 715.00M | 1,127.00M | 1,716.00M | 2,215.00M | 2,629.00M |
|
Tax Provisions
|
88.10M | 87.39M | 77.20M | 162.90M | 145.70M | 141.60M | 189.61M | 181.70M | 208.89M | 24.00M | 222.00M | 87.00M | 34.00M | 261.00M | 417.00M | 500.00M | 555.00M |
|
Profit After Tax
|
162.90M | 163.44M | 172.13M | 324.97M | 302.79M | 306.91M | 447.21M | 586.41M | 628.54M | 962.00M | 892.00M | 700.00M | 681.00M | 867.00M | 1,299.00M | 1,715.00M | 2,074.00M |
|
Equity Income
|
376.09M | -400.78M | -517.29M | -790.65M | -807.99M | -946.45M | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
|
Income from Continuing Operations
|
162.90M | 163.44M | 152.22M | 324.97M | 302.79M | 306.91M | 447.21M | 586.41M | 628.54M | 962.00M | 841.00M | 653.00M | 681.00M | 866.00M | 1,299.00M | 1,715.00M | 2,074.00M |
|
Consolidated Net Income
|
162.90M | 163.44M | 19.91M | 324.97M | 302.79M | 306.91M | 447.21M | 586.41M | -31.65M | -5.00M | 51.00M | 47.00M | 681.00M | 1.00M | 1,299.00M | 1,715.00M | 2,074.00M |
|
Income towards Parent Company
|
162.90M | 163.44M | 19.91M | 324.97M | 302.79M | 306.91M | 447.21M | 586.41M | -31.65M | -5.00M | 51.00M | 47.00M | 681.00M | 1.00M | 1,299.00M | 1,715.00M | 2,074.00M |
|
Net Income towards Common Stockholders
|
162.90M | 133.13M | 169.32M | 321.67M | 131.55M | 180.28M | 443.85M | 583.41M | 437.63M | 901.00M | 779.00M | 514.00M | 607.00M | 780.00M | 1,260.00M | 1,481.00M | 1,866.00M |
|
EPS (Basic)
|
3.10 | 2.52 | 3.17 | 5.97 | 2.39 | 3.16 | 7.84 | 10.39 | 8.45 | 16.28 | 13.84 | 8.96 | 10.41 | 13.40 | 22.03 | 25.62 | 32.08 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | 8.96 | 10.41 | 13.40 | 22.03 | 25.62 | 32.08 |
|
Shares Outstanding (Weighted Average)
|
48.48M | 49.34M | 50.15M | 51.46M | 52.54M | 52.71M | 53.53M | 53.27M | 51.91M | 52.63M | 53.33M | 54.21M | 55.11M | 54.23M | 55.18M | 56.11M | 56.35M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 57.30M | 58.40M | 58.20M | 57.20M | 57.80M | 58.20M |
|
EBITDA
|
335.40M | 363.07M | 589.87M | 809.02M | 900.28M | 1,073.21M | 1,074.00M | 1,267.76M | 1,482.85M | 1,655.00M | 1,926.00M | 1,751.00M | 1,691.00M | 2,215.00M | 2,923.00M | 3,531.00M | 4,165.00M |
|
Tax Rate
|
35.10% | 34.84% | 33.65% | 33.39% | 32.49% | 31.57% | 29.77% | 23.66% | 24.94% | 2.43% | 20.88% | 11.76% | 4.76% | 23.16% | 24.30% | 22.57% | 21.11% |