|
Revenue
|
| | 29.08M | 3,359.72M | 102.57M | 2,537.80M | 3,358.02M | 3,481.23M | 3,134.33M | 2,921.45M | 3,650.07M | 3,824.86M | 3,189.06M | | | | | | | | | | | | | |
|
Cost of Revenue
|
| | 969.66M | 2,004.67M | 1,683.29M | 1,564.02M | 2,037.46M | 2,083.57M | 1,974.55M | 1,831.74M | 2,208.91M | 2,308.41M | 1,979.18M | | | | | | | | | | | | | |
|
Gross Profit
|
| | 568.15M | 1,355.05M | 1,100.24M | 973.78M | 1,320.56M | 1,397.66M | 1,159.77M | 1,089.71M | 1,441.16M | 1,516.46M | 1,209.88M | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | -202.43M | -284.63M | -409.22M | -214.15M | -255.10M | -250.17M | -306.13M | -239.56M | -267.46M | -250.03M | -1842.21M | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | 1,187.62M | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| | -202.43M | 902.99M | -409.22M | -214.15M | -255.10M | -250.17M | -306.13M | -239.56M | -267.46M | -250.03M | -1842.21M | | | | | | | | | | | | | |
|
Operating Income
|
| | 117.43M | 452.05M | 142.52M | 233.32M | 457.41M | 501.51M | 233.13M | 229.74M | 499.09M | 582.63M | 221.43M | | | | | | | | | | | | | |
|
EBIT
|
| | 117.43M | 452.05M | 142.52M | 233.32M | 457.41M | 501.51M | 233.13M | 229.74M | 499.09M | 582.63M | 221.43M | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | 4.47M | 13.39M | 10.80M | 14.92M | 12.10M | 14.09M | 12.95M | 15.97M | 11.94M | 13.96M | 13.70M | | | | | | | | | | | | | |
|
Non Operating Income
|
| | -24.60M | -32.37M | -35.63M | -25.57M | -29.69M | -32.89M | -24.73M | -25.80M | -28.66M | -26.75M | -183.76M | | | | | | | | | | | | | |
|
EBT
|
| | 90.59M | 418.57M | 102.57M | 207.75M | 427.72M | 466.28M | 209.58M | 203.94M | 470.44M | 555.88M | 190.61M | | | | | | | | | | | | | |
|
Tax Provisions
|
| | -24.60M | -53.58M | 277.49M | -51.14M | -100.06M | -109.23M | 827.74M | -51.60M | -120.59M | -139.55M | 37.67M | | | | | | | | | | | | | |
|
Profit After Tax
|
| | 65.99M | 364.99M | 12.96M | 156.61M | 327.67M | 357.05M | -71.82M | 152.34M | 349.84M | 416.33M | 152.95M | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| | 115.20M | 472.15M | -174.92M | 258.89M | 527.78M | 575.51M | -618.15M | 255.53M | 591.03M | 695.43M | 152.95M | | | | | | | | | | | | | |
|
Consolidated Net Income
|
| | 115.20M | 472.15M | -174.92M | 258.89M | 527.78M | 575.51M | -618.15M | 255.53M | 591.03M | 695.43M | 152.95M | | | | | | | | | | | | | |
|
Income towards Parent Company
|
| | 115.20M | 472.15M | -174.92M | 258.89M | 527.78M | 575.51M | -618.15M | 255.53M | 591.03M | 695.43M | 152.95M | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| | 115.20M | 472.15M | -174.92M | 258.89M | 527.78M | 575.51M | -618.15M | 255.53M | 591.03M | 695.43M | 152.95M | | | | | | | | | | | | | |
|
EPS (Basic)
|
| | 0.40M | 0.31M | -0.11M | 0.78M | 0.52M | 0.32M | -0.37M | 0.80M | | 0.37M | 0.07M | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | 0.41M | 0.32M | -0.11M | 0.81M | 0.53M | 0.32M | -0.37M | | | | 0.07M | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.00M | 0.00M | 290.78 | 0.00M | 0.00M | 330.28 | 0.00M | 0.00M | 0.00M | 319.42 | | 0.00M | 0.00M | 0.00M | 0.00M | 308.19 | 0.00M | | 0.00M | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Diluted Average)
|
0.00M | 0.00M | 279.60 | 0.00M | 0.00M | 319.62 | 0.00M | 0.00M | 0.00M | | | | 0.00M | 0.00M | 0.00M | | 0.00M | 638.68 | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EBITDA
|
| | 117.43M | 452.05M | 142.52M | 233.32M | 457.41M | 501.51M | 233.13M | 229.74M | 499.09M | 582.63M | 221.43M | | | | | | | | | | | | | |
|
Interest Expenses
|
| | -29.08M | -45.76M | 286.13M | 25.57M | -41.78M | -46.98M | 310.84M | 25.80M | -40.60M | -40.70M | 82.18M | | | | | | | | | | | | | |
|
Tax Rate
|
| | -27.16% | -12.80% | 270.53% | -24.62% | -23.39% | -23.43% | 394.94% | -25.30% | -25.63% | -25.10% | 19.76% | | | | | | | | | | | | | |