| Period Ending: |
LTM
(Last Twelve Months) |
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 | 2021-09-30 | 2021-03-31 | 2020-03-31 | 2019-07-15 | 2018-07-31 | 2017-08-15 | 2016-08-01 | 2015-08-14 | 2014-08-15 | 2013-07-30 | 2012-05-25 | 2011-09-30 | 2010-09-30 | 2009-07-10 | 2008-06-30 | 2007-03-31 | 2006-03-31 | 2005-03-31 |
| Revenue | 1,085,250 | 868,630 | 835,446 | 909,012 | 913,720 | 717,207 | 639,493 | 733,579 | 661,524 | 25,544 | 83,101 | 91,441 | 57,978 | 49,179 | 37,659 | 217,610 | 18,175 | 14,933 |
| Cost of Revenue | 525,330 | 635,225 | 829,461 | 727,832 | 655,908 | 533,989 | 875,756 | 995,968 | 384,846 | 8,523 | 9,734 | 0 | 0 | 0 | 0 | 0 | 5,152 | 4,194 |
| Gross Profit | 559,920 | 233,405 | 5,985 | 181,180 | 257,812 | 183,218 | -236,263 | -262,389 | 276,678 | 17,021 | 73,366 | 91,441 | 57,978 | 49,179 | 37,659 | 217,610 | 13,023 | 10,739 |
| Operating Expenses | 17,540 | 46,553 | 45,919 | 35,964 | 34,281 | 30,474 | 32,559 | 36,826 | 143,121 | 13,797 | 37,082 | 34,943 | 22,977 | 22,035 | 14,382 | 120,742 | 5,299 | 4,177 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 29,830 | 59,647 | 55,782 | 51,432 | 39,654 | 35,660 | 37,344 | 41,628 | 62,818 | 5,961 | 2,684 | 1,326 | 938 | 672 | 410.4 | 2,347 | 5,003 | 3,857 |
| Other Operating Expenses | -12,290 | -13,094 | -9,863 | -15,468 | -5,373 | -5,186 | -4,785 | -4,802 | 80,303 | 7,836 | 34,397 | 33,617 | 22,039 | 21,363 | 13,972 | 118,395 | 295.7 | 320.3 |
| Operating Income | 542,380 | 186,852 | -39,934 | 145,216 | 223,531 | 152,744 | -268,822 | -299,215 | 133,557 | 3,224 | 36,285 | 56,498 | 35,001 | 27,144 | 23,277 | 96,868 | 7,724 | 6,561 |
| Net Non-Operating Interest | -48,940 | -29,367 | -30,310 | -40,538 | -37,372 | -36,279 | -36,410 | -38,755 | -28,900 | -2,758 | -4,333 | -901.4 | -555.1 | -42.7 | -27.5 | -296.8 | -42.12 | -74.71 |
| Interest Income | 0 | 20,234 | 16,870 | 12,975 | 11,099 | 12,975 | 12,312 | 13,014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 48,940 | 49,601 | 47,180 | 53,513 | 48,471 | 49,254 | 48,722 | 51,769 | 28,900 | 2,758 | 4,333 | 901.4 | 555.1 | 42.7 | 27.5 | 296.8 | 42.12 | 74.71 |
| Equity & Other Income/(Expense) | -232,150 | 8,589 | 1,467 | 13,052 | -72,824 | 20,107 | 20,824 | 26,511 | -9,732 | -2,206 | -660.9 | 0 | 0 | 0 | 0 | 0 | 899.7 | 679.1 |
| Income Before Tax | 261,290 | 166,074 | -68,777 | 117,730 | 113,335 | 136,572 | -284,408 | -311,459 | 94,925 | -1,740 | 31,292 | 55,597 | 34,446 | 27,102 | 23,249 | 96,571 | 8,582 | 7,166 |
| Income Tax Expense | 31,820 | 19,084 | -26,677 | 41,501 | 66,426 | 38,027 | -103,060 | -108,320 | -8,468 | -429.4 | 10,214 | 13,372 | 8,056 | 7,153 | 7,760 | 31,470 | 2,833 | 2,401 |
| Income Attributable to Non-Controlling Interest | 31,800 | 34,107 | 19,148 | 26,454 | 33,204 | 43,512 | -56,195 | -74,789 | 51,228 | -24,113 | -7,150 | 0 | 99.1 | 67.6 | 73.5 | 0 | 36.08 | 32.14 |
| Net Income | 197,670 | 112,883 | -61,248 | 49,775 | 13,705 | 55,033 | -125,153 | -128,350 | 52,166 | 22,802 | 28,228 | 42,224 | 26,291 | 19,881 | 15,416 | 65,101 | 5,712 | 4,732 |
| Depreciation and Amortization | -263,950 | 81,178 | 100,490 | 96,146 | 74,879 | 61,477 | 83,343 | 111,091 | 121,887 | 1,975 | 1,061 | 963.8 | 745 | 516.7 | 499.6 | 39,255 | 295.7 | 320.3 |
| EBITDA | 278,430 | 268,030 | 60,556 | 241,362 | 298,410 | 214,221 | -185,479 | -188,124 | 255,444 | 5,199 | 37,346 | 57,462 | 35,746 | 27,661 | 23,776 | 136,123 | 8,020 | 6,881 |
| Earnings Per Share (EPS) | 213.2 | 121.2 | -66.17 | 67.15 | 18.49 | 74.28 | -168.8 | -173.2 | 71.09 | 105 | 129.9 | 196.7 | 129.7 | 101 | 78.25 | 330.8 | 29.02 | 24.04 |
| Diluted Earnings Per Share | 212.4 | 121.2 | -66.17 | 67.15 | 18.49 | 74.24 | -168.8 | -173.2 | 71.09 | 101.5 | 129.9 | 190.1 | 129.4 | 101 | 78.25 | 330.8 | 29.02 | 24.04 |
| Weighted Average Shares Outstanding | 929.3 | 931.7 | 925.6 | 741.3 | 741.3 | 740.9 | 741.3 | 741.3 | 733.8 | 217.3 | 217.3 | 214.7 | 202.8 | 196.8 | 197 | 196.8 | 196.8 | 196.8 |
| Diluted Weighted Average Shares Outstanding | 929.3 | 931.7 | 925.6 | 741.3 | 741.3 | 741.3 | 741.3 | 741.3 | 733.8 | 224.8 | 217.3 | 222.2 | 203.2 | 196.8 | 197 | 196.8 | 196.8 | 196.8 |
