|
Revenue
|
7.44M | 7.08M | 7.12M | 4.91M | 4.52M | 5.05M | 3.39M | 2.85M |
|
Gross Profit
|
92.56M | 97.37M | 132.25M | 128.29M | 192.40M | 238.14M | 271.64M | 256.11M |
|
Share-based Compensation (IS)
|
-3.98M | -6.05M | -3.41M | -3.69M | -3.65M | -7.44M | -4.31M | -1.73M |
|
Selling, General & Administrative
|
-14.79M | -11.66M | -10.55M | -17.56M | -10.19M | -8.06M | -8.77M | -18.59M |
|
Operating Expenses
|
-14.79M | -11.66M | -10.55M | -17.56M | -10.19M | -8.06M | -8.77M | -18.59M |
|
Operating Income
|
74.14M | 78.57M | 115.63M | 239.67M | 179.43M | 211.42M | 426.93M | 235.16M |
|
EBIT
|
74.14M | 78.57M | 115.63M | 239.67M | 179.43M | 211.42M | 426.93M | 235.16M |
|
Non Operating Investment Income
|
6.25M | -2.91M | -4.16M | 2.40M | -14.84M | 3.43M | -0.72M | 6.43M |
|
Other Non Operating Income
|
1.33M | -0.08M | 2.27M | -1.89M | -1.23M | -3.10M | -3.67M | -7.30M |
|
EBT
|
72.88M | 68.14M | 104.29M | 237.08M | 159.89M | 210.91M | 423.88M | 239.75M |
|
Profit After Tax
|
35.24M | 44.99M | 49.92M | 178.70M | 83.01M | 137.96M | 277.04M | 174.41M |
|
Equity Income
|
| | | | 6.40M | -3.77M | 10.88M | 8.65M |
|
Net Income - Minority
|
-1705.32M | -1760.85M | -1865.56M | -2051.65M | -2142.24M | -2277.19M | -2533.27M | |
|
Income from Continuing Operations
|
72.88M | 68.14M | 104.29M | 237.08M | 159.89M | 210.91M | 423.88M | 239.75M |
|
Consolidated Net Income
|
72.88M | -3.67M | 15.66M | 3.71M | 159.89M | 210.91M | 423.88M | 239.75M |
|
Income towards Parent Company
|
22.30M | 37.90M | 55.77M | 177.41M | 72.29M | 124.45M | 262.87M | 168.46M |
|
Net Income towards Common Stockholders
|
22.30M | 37.90M | 55.77M | 177.41M | 72.29M | 124.45M | 262.87M | 168.46M |
|
EPS (Basic)
|
22.26 | 37.59 | 54.71 | 172.75 | 69.84 | 119.58 | 251.07 | |
|
EPS (Weighted Average and Diluted)
|
21.96 | 37.30 | 54.08 | 170.81 | 68.98 | 117.58 | 247.10 | |
|
Shares Outstanding (Weighted Average)
|
1.00M | 1.01M | 1.02M | 1.03M | 1.04M | 1.04M | 1.05M | |
|
Shares Outstanding (Diluted Average)
|
1.02M | 1.02M | 1.03M | 1.04M | 1.05M | 1.06M | 1.06M | |
|
EBITDA
|
74.14M | 78.57M | 115.63M | 239.67M | 179.43M | 211.42M | 426.93M | 235.16M |
|
Interest Expenses
|
-7.44M | -7.08M | -7.12M | -4.91M | -4.52M | -5.05M | -3.39M | -2.85M |