USD | FY, 2010 | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1.5b | 1.9b | 2.1b | 2.3b | 2.8b | 3.0b | 3.0b | 3.4b | 4.0b | 4.1b | 4.0b |
Revenue growth, % | 19% | 7% | 1% | ||||||||
Cost of goods sold | 244.3m | 355.2m | 378.5m | 385.2m | 432.7m | 353.9m | 323.0m | 381.8m | |||
Gross profit | 1.2b | 1.5b | 1.7b | 2.0b | 2.4b | 2.6b | 2.7b | 3.0b | |||
Gross profit Margin, % | 84% | 81% | 82% | 84% | 84% | 88% | 89% | 89% | |||
Sales and marketing expense | 8.3m | 11.0m | |||||||||
Operating expense total | 1.1b | 1.3b | 1.4b | 1.6b | 1.9b | 2.1b | 2.2b | 2.4b | 20.6m | 28.5m | 20.6m |
Depreciation and amortization | 127.1m | 146.5m | 165.3m | 189.9m | 205.8m | 230.4m | 253.7m | 261.3m | |||
EBIT | 137.7m | 234.1m | 285.3m | 338.4m | 441.3m | 498.2m | 483.8m | 575.9m | 817.1m | 818.7m | 906.9m |
EBIT margin, % | 9% | 12% | 14% | 14% | 16% | 17% | 16% | 17% | 20% | 20% | 23% |
Interest expense | 12.6m | 14.1m | 11.5m | 9.6m | 6.6m | 5.2m | 4.3m | 2.2m | 189.0k | 377.0k | 2.8m |
Investment income | 148.0k | 180.0k | 113.0k | ||||||||
Pre tax profit | 124.4m | 220.1m | 273.1m | 328.7m | 432.5m | 490.0m | 477.6m | 575.8m | 815.5m | 823.9m | 901.4m |
Income tax expense | 48.8m | 80.6m | 103.6m | 122.6m | 165.0m | 185.3m | 181.8m | 112.1m | 209.8m | 208.4m | 228.7m |
Net Income | 75.7m | 139.5m | 169.5m | 206.1m | 267.5m | 304.7m | 295.8m | 463.8m | 605.7m | 615.5m | 672.7m |
USD | Y, 2009 | FY, 2010 | Y, 2010 | Y, 2011 | FY, 2011 | FY, 2012 | Y, 2012 | FY, 2013 | Y, 2013 | FY, 2014 | Y, 2014 | Y, 2015 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash | 4.2m | 5.5m | 5.5m | 75.9m | 75.9m | 12.9m | 12.9m | 30.2m | 30.2m | 34.8m | 34.8m | 11.5m | 11.5m | 10.2m | 127.5m | 190.3m | 403.6m | 401.4m |
Accounts Receivable | 173.0m | 213.5m | 219.0m | 248.1m | 10.2m | 303.2m | 44.7m | 34.5m | 310.5m | 14.4m | 394.2m | 427.6m | 397.6m | 444.7m | ||||
Prepaid Expenses | 17.8m | 18.6m | 21.8m | 21.3m | 21.1m | 25.2m | 41.4m | 47.7m | 55.1m | 57.4m | ||||||||
Inventories | 21.3m | 21.1m | 25.2m | 38.0m | ||||||||||||||
Current Assets | 222.6m | 331.9m | 275.0m | 333.0m | 333.0m | 433.1m | 433.1m | 381.7m | 381.7m | 382.6m | 584.7m | 706.2m | 866.8m | 1.2b | ||||
PP&E | 964.2m | 1.1b | 1.4b | 1.5b | 1.7b | 2.0b | 2.4b | 2.8b | 3.0b | 2.9b | ||||||||
Goodwill | 19.5m | 19.5m | 19.5m | 19.5m | 19.5m | 19.5m | 19.5m | 19.5m | 19.5m | 19.5m | 19.5m | 19.5m | 19.5m | |||||
Total Assets | 1.2b | 1.5b | 1.7b | 1.9b | 1.9b | 2.2b | 2.2b | 2.5b | 2.5b | 2.7b | 3.1b | 3.5b | 4.0b | 4.4b | ||||
Accounts Payable | 29.2m | 42.1m | 44.9m | 36.8m | 45.3m | 66.8m | 89.2m | 73.7m | 78.5m | 70.3m | 68.5m | |||||||
Short-term debt | 37.1m | 39.4m | 39.0m | 35.7m | 35.7m | 26.5m | 50.0m | |||||||||||
Current Liabilities | 170.0m | 204.8m | 225.1m | 232.1m | 232.1m | 255.6m | 255.6m | 285.4m | 285.4m | 288.6m | 351.0m | 356.7m | 366.1m | 373.1m | ||||
Long-term debt | 234.1m | 229.8m | 201.4m | 155.7m | 155.7m | 120.0m | 120.0m | 107.3m | 107.3m | 105.0m | 45.0m | 45.0m | 45.0m | 99.9m | ||||
Non-Current Liabilities | 401.2m | 451.7m | 461.4m | 467.9m | 467.9m | 486.5m | 486.5m | 496.5m | 496.5m | 556.5m | 440.5m | 508.1m | 548.8m | 670.0m | ||||
Total Debt | 271.2m | 269.2m | 240.4m | 191.4m | 155.7m | 133.8m | 105.0m | 95.0m | 45.0m | 45.0m | 99.9m | |||||||
Total Liabilities | 571.2m | 656.6m | 686.5m | 700.0m | 700.0m | 742.2m | 742.2m | 781.9m | 781.9m | 845.1m | 791.6m | 864.8m | 914.9m | 1.0b | ||||
Common Stock | 5.6m | 5.7m | 8.6m | 8.6m | 8.6m | 8.4m | 8.2m | 8.1m | 8.0m | 11.7m | ||||||||
Additional Paid-in Capital | 89.0m | 137.3m | 134.4m | 134.4m | 134.4m | 134.4m | 134.4m | 134.4m | 134.4m | 135.5m | 138.4m | 142.2m | 222.4m | 226.5m | ||||
Retained Earnings | 574.0m | 713.5m | 883.0m | 1.1b | 1.1b | 1.4b | 1.4b | 1.5b | 1.5b | 1.7b | 2.1b | 2.5b | 2.9b | 3.1b | ||||
Total Equity | 668.6m | 856.5m | 1.0b | 1.2b | 1.2b | 1.5b | 1.5b | 1.7b | 1.7b | 1.9b | 2.3b | 2.7b | 3.1b | 3.3b | ||||
Debt to Equity Ratio | 0.4 x | 0.3 x | 0.2 x | 0.2 x | 0.1 x | 0.1 x | 0.1 x | 0 x | 0 x | |||||||||
Debt to Assets Ratio | 0.2 x | 0.2 x | 0.1 x | 0.1 x | 0.1 x | 0.1 x | 0 x | 0 x | 0 x | |||||||||
Financial Leverage | 1.9 x | 1.8 x | 1.7 x | 1.6 x | 1.6 x | 1.5 x | 1.5 x | 1.5 x | 1.5 x | 1.5 x | 1.3 x | 1.3 x | 1.3 x | 1.3 x |
USD | Y, 2009 |
---|