FSV.TO Income Statement


* In Millions (except for per share items) of USD
Period Ending: LTM
(Last Twelve Months)
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
03-31
Report Filing: 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31 2013-12-31 2012-12-31 2011-12-31 2010-12-31 2009-12-31 2008-03-31
Revenue 3745835000 3249072000 2772415000 2407410000 1931473000 1705456000 1482889000 1264077000 1132002000 2343634000 2305537000 2224171000 1986271000 1703222000 1549713000
Cost of Revenue 2565720000 2202840000 1871798000 1634097000 1320252000 1189373000 1050087000 883963000 800046000 1509882000 1518034000 1436214000 1221323000 1062406000 917827000
Gross Profit 1180115000 1046232000 900617000 773313000 611221000 516083000 432802000 380114000 331956000 833752000 787503000 787957000 764948000 640816000 631886000
Operating Expenses 961089000 844590000 731205000 940193000 483653000 408456000 342252000 309367000 286335000 743518000 709106000 685247000 668287000 573052000 553764000
Research & Development 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
General and Administrative 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Selling and Marketing 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Operating Expenses 961089000 844590000 731205000 940193000 483653000 408456000 342252000 309367000 286335000 743518000 709106000 685247000 668287000 573052000 553764000
Operating Income 219026000 201642000 169412000 -166880000 127568000 107627000 90550000 70747000 45621000 90234000 78397000 102710000 96661000 67764000 78122000
Net Interest(Non Operating) 0 0 0 0 -12620000 -9867000 -9152000 -9077000 -6932000 -21501000 -19601000 -16808000 -17397000 -12506000 -13387000
Interest Income 25191000 16036000 24318000 32080000 0 0 0 0 0 1046000 1015000 1167000 950000 1417000 3472000
Interest Expense 25191000 16036000 24318000 32080000 12620000 9867000 9152000 9077000 6932000 22547000 20616000 17975000 18347000 13923000 16859000
Equity & Other Income/(Expense) -25045000 7363000 -23957000 -33604000 254000 1520000 232000 -60000 -255000 1531000 2441000 -10966000 -2136000 -23471000 4650000
Income Before Tax 193981000 209005000 145455000 -200484000 115202000 99280000 81630000 61610000 38434000 70264000 61237000 74936000 77128000 31787000 69385000
Income Tax Expense 48974000 52875000 35865000 27147000 24922000 22607000 27387000 23412000 12242000 22624000 20304000 -26807000 29228000 39066000 17108000
Income(Loss) Attributable to Non-Controlling Interest 23933000 20918000 22331000 0 24415000 23595000 20646000 16803000 13222000 65679000 35083000 27633000 34336000 37575000 85253000
Net Income 121074000 135212000 87259000 -227631000 65865000 53078000 33597000 21395000 12970000 -18039000 5850000 74110000 13564000 -44854000 -32976000
Depreciation and Amortization 114806000 134387000 103043000 85572000 52772000 42049000 36969000 28984000 26474000 75352000 53502000 50926000 47886000 46383000 37673000
EBITDA 333832000 336029000 272455000 -81308000 180340000 149676000 127519000 99731000 72095000 165586000 131899000 153636000 144547000 114147000 115795000
Earnings Per Share (EPS) 2.74 3.08 2.04 -5.89 1.8 1.48 0.93 0.59 0.36 -0.5 -0.12 2.13 0.12 -1.52 -1.1
Diluted Earnings Per Share 2.72 3.05 2.02 -5.89 1.8 1.45 0.92 0.59 0.36 -0.5 -0.12 2.1 0.11 -1.52 -1.08
Weighted Average Shares Outstanding 44494000 44400819 43184097 38662000 36571000 35909000 35966000 36013000 35970605 35970605 30026419 30093611 30080618 29437575 29904656
Diluted Weighted Average Shares Outstanding 44494000 44400819 43184097 38662000 36571000 36559000 36366000 36425000 36362931 36305191 30375950 30551015 30366811 29516155 30546966

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.