| Period Ending: |
LTM
(Last Twelve Months) |
2025 03-31 |
2024 03-31 |
2023 03-31 |
2022 03-31 |
2021 03-31 |
2020 03-31 |
2019 03-31 |
2018 03-31 |
2017 03-31 |
2016 03-31 |
2015 03-31 |
2014 03-31 |
2013 03-31 |
2012 03-31 |
2011 03-31 |
2010 03-31 |
2009 03-31 |
2008 03-31 |
2007 03-31 |
2006 03-31 |
2005 03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-09-30 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 | 2005-03-31 |
| Revenue | 2,212,606 | 2,185,425 | 2,291,708 | 2,433,527 | 2,439,592 | 1,564,774 | 1,489,717 | 1,576,690 | 1,241,097 | 1,174,199 | 1,063,399 | 1,395,037 | 1,395,037 | 1,347,115 | 1,328,997 | 1,213,458 | 1,023,931 | 1,473,293 | 1,315,359 | 252,133 | 202,447 | 159,986 |
| Cost of Revenue | 1,030,109 | 1,043,722 | 1,127,812 | 1,232,216 | 902,774 | 623,744 | 683,864 | 659,214 | 510,422 | 439,741 | 451,765 | 610,302 | 610,302 | 846,688 | 797,046 | 565,272 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 1,182,497 | 1,141,703 | 1,163,896 | 1,201,310 | 1,536,817 | 941,030 | 805,853 | 917,476 | 730,675 | 734,458 | 611,634 | 784,735 | 784,735 | 500,428 | 531,951 | 648,186 | 1,023,931 | 1,473,293 | 1,315,359 | 252,133 | 202,447 | 159,986 |
| Operating Expenses | 473,965 | 258,050 | 254,623 | 262,017 | 267,198 | 228,956 | 222,779 | 230,788 | 200,207 | 202,626 | 209,547 | 260,151 | 260,151 | 430,437 | 454,234 | 529,452 | 976,563 | 1,332,013 | 1,171,055 | 183,361 | 145,198 | 102,614 |
| Research & Development | 9,161 | 9,161 | 9,527 | 8,590 | 7,834 | 7,383 | 7,731 | 8,650 | 6,723 | 6,462 | 6,376 | 5,355 | 5,355 | 5,859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 186,941 | 248,890 | 245,096 | 253,428 | 259,364 | 221,573 | 215,047 | 222,138 | 193,484 | 196,163 | 203,172 | 254,796 | 254,796 | 304,518 | 160,328 | 131,870 | 951,776 | 1,299,847 | 1,140,905 | 181,168 | 140,958 | 100,318 |
| Other Operating Expenses | 277,864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120,060 | 293,906 | 397,582 | 24,788 | 32,166 | 30,150 | 2,193 | 4,241 | 2,295 |
| Operating Income | 708,531 | 883,653 | 909,272 | 939,293 | 1,269,619 | 712,074 | 583,075 | 686,688 | 530,468 | 531,833 | 402,087 | 524,584 | 524,584 | 69,990 | 77,718 | 118,734 | 47,368 | 141,280 | 144,304 | 68,772 | 57,249 | 57,372 |
| Net Non-Operating Interest | -72,202 | -65,464 | -70,368 | -59,531 | -52,184 | -73,263 | -61,862 | -73,435 | -52,520 | -48,874 | -41,034 | -46,622 | -40,683 | -37,642 | -37,948 | -24,958 | -30,221 | -32,902 | -40,854 | -4,112 | -1,616 | -1,981 |
| Interest Income | 0 | 7,946 | 4,708 | 3,456 | 2,438 | 2,804 | 13,945 | 3,166 | 2,498 | 1,848 | 1,180 | 1,856 | 2,685 | 2,039 | 4,553 | 2,742 | 0 | 5,005 | 4,540 | 2,229 | 398.9 | 404.7 |
| Interest Expense | 72,202 | 73,410 | 75,076 | 62,987 | 54,622 | 76,067 | 75,807 | 76,601 | 55,018 | 50,722 | 42,214 | 48,478 | 43,368 | 39,681 | 42,501 | 27,700 | 30,221 | 37,907 | 45,394 | 6,341 | 2,015 | 2,386 |
| Equity & Other Income/(Expense) | -524,716 | -734,060 | -850,375 | -697,411 | -715,166 | -500,374 | -535,017 | -454,196 | -268,386 | -458,222 | -333,725 | -491,676 | -497,615 | -72,774 | 46,081 | 27,244 | -16,837 | -40,945 | 60,261 | -1,530 | -483 | -966.8 |
| Income Before Tax | 111,613 | 84,129 | -11,470 | 182,351 | 502,269 | 138,437 | -13,804 | 159,057 | 209,561 | 24,736 | 27,328 | -13,714 | -13,714 | -40,426 | 85,850 | 121,020 | 310 | 67,432 | 163,711 | 63,130 | 55,150 | 54,424 |
| Income Tax Expense | 44,744 | 52,391 | 37,626 | 101,598 | 84,776 | 56,539 | -25,529 | 67,184 | 33,923 | 27,780 | 6,900 | 25,674 | 30,582 | 32,294 | 36,365 | 32,459 | 21,518 | 18,940 | 40,493 | 21,474 | 17,939 | 18,712 |
| Income Attributable to Non-Controlling Interest | -1,201 | -2,467 | -4,722 | -6,850 | 15,954 | 6,996 | -3,841 | -10,310 | 41,294 | 39,364 | 24,256 | -132.9 | -5,040 | -328.9 | -4,412 | -1,221 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 68,069 | 34,205 | -44,374 | 87,604 | 401,539 | 74,902 | 15,565 | 102,183 | 134,343 | -42,408 | -3,828 | -39,255 | -39,255 | -72,392 | 53,898 | 89,782 | -21,208 | 48,492 | 123,218 | 41,656 | 37,211 | 35,712 |
| Depreciation and Amortization | 98,720 | 95,071 | 89,020 | 83,347 | 79,982 | 80,185 | 76,808 | 73,418 | 57,417 | 56,729 | 52,973 | 59,436 | 59,436 | 54,510 | 45,166 | 44,148 | 44,917 | 42,654 | 42,645 | 11,779 | 8,857 | 6,482 |
| EBITDA | 807,252 | 978,723 | 998,292 | 1,022,640 | 1,349,602 | 792,259 | 659,883 | 760,106 | 587,885 | 588,561 | 455,060 | 584,020 | 584,020 | 124,500 | 122,884 | 162,882 | 92,285 | 183,933 | 186,949 | 80,552 | 66,106 | 63,855 |
| Earnings Per Share (EPS) | 5.46 | 2.74 | -3.62 | 7.17 | 33.24 | 6.38 | 1.19 | 8.82 | 12.98 | -3.6 | -2.63 | -3.39 | 3.52 | -6.09 | 5.43 | 9.9 | -1.83 | 6.61 | 17.68 | 6.47 | 6.76 | 6.53 |
| Diluted Earnings Per Share | 5.46 | 2.74 | -3.62 | 7.17 | 33.21 | 6.38 | 1.18 | 8.82 | 12.98 | -3.6 | -2.63 | -3.39 | 3.52 | -6.09 | 5.36 | 9.29 | -1.83 | 6.01 | 16.26 | 6.47 | 6.76 | 6.53 |
| Weighted Average Shares Outstanding | 12,457 | 12,484 | 12,268 | 12,210 | 12,081 | 12,081 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 |
| Diluted Weighted Average Shares Outstanding | 12,457 | 12,484 | 12,271 | 12,214 | 12,091 | 12,091 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 | 11,583 |
