|
Revenue
|
-0.34M | 1.11M | 1.54M | 5.62M | 2.86M | 3.35M | 5.66M | 654.66M | 9.25M | 8.31M | 10.62M | 804.94M | 8.01M | 10.79M | 9.08M | 681.15M | 776.02M | 12.25M | 664.53M | 1,323.15M | 1,709.53M | 2,062.60M | 1,324.86M | 1,853.93M | 2,188.02M |
|
Cost of Revenue
|
| 0.66M | 0.65M | 3.24M | 1.39M | 1.80M | 2.30M | 304.94M | 5.42M | 4.68M | 4.37M | 439.19M | 3.32M | 5.07M | 3.62M | 333.48M | 396.31M | 6.72M | 346.58M | 647.07M | 756.40M | 1,129.98M | 778.55M | 1,126.43M | 1,656.07M |
|
Gross Profit
|
| 0.45M | 0.89M | 2.37M | 1.48M | 1.55M | 3.36M | 349.72M | 3.84M | 3.63M | 6.25M | 365.75M | 4.69M | 5.72M | 5.46M | 347.67M | 379.70M | 5.53M | 317.95M | 676.08M | 953.12M | 932.62M | 546.31M | 728.84M | 531.95M |
|
Share-based Compensation (IS)
|
| | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 696.00 | 0.00M | -701.00 | 277.00 | | | | | | | | | |
|
Selling, General & Administrative
|
| -0.13M | -0.15M | -0.61M | -0.32M | -0.41M | -0.43M | -64.98M | -0.67M | -0.60M | -0.81M | -59.25M | -0.63M | -0.83M | -0.60M | -62.96M | -60.61M | -0.75M | -57.22M | -86.90M | -98.99M | -142.70M | -128.90M | -155.17M | -224.41M |
|
Other Operating Expenses
|
| -0.02M | -0.02M | -0.10M | -0.03M | -0.09M | -0.17M | -15.67M | -0.05M | -0.17M | -0.37M | 8.36M | -0.04M | -0.26M | 0.00M | -3.18M | -0.46M | -0.57M | -71.10M | 136.13M | -0.85M | -14.40M | -263.24M | 1,012.75M | -17.38M |
|
Operating Expenses
|
| -0.13M | -0.15M | -0.61M | 17.09M | -21.17M | -22.76M | -38.40M | -35.12M | -31.43M | -41.62M | -59.25M | -0.63M | -35.73M | -41.42M | -62.96M | -60.61M | -0.75M | -57.22M | -86.90M | -98.99M | -142.70M | -128.90M | -155.17M | -224.41M |
|
Operating Income
|
| 0.58M | 1.04M | 2.98M | 61.71M | 101.43M | 199.95M | 198.39M | 234.84M | 221.30M | 363.53M | 425.00M | 5.31M | 281.16M | 418.46M | 410.63M | 440.31M | 6.28M | 375.18M | 762.98M | 1,052.11M | 1,075.32M | 675.21M | 884.01M | 756.36M |
|
EBIT
|
| 0.58M | 1.04M | 2.98M | 61.71M | 101.43M | 199.95M | 198.39M | 234.84M | 221.30M | 363.53M | 425.00M | 5.31M | 281.16M | 418.46M | 410.63M | 440.31M | 6.28M | 375.18M | 762.98M | 1,052.11M | 1,075.32M | 675.21M | 884.01M | 756.36M |
|
Interest & Investment Income
|
| -0.36M | 0.12M | -2.39M | 0.26M | 1.38M | 0.70M | 130.44M | 0.57M | 0.79M | 1.20M | 98.64M | 0.13M | 2.08M | 0.93M | 168.20M | 32.21M | -0.16M | 13.21M | 120.00M | 171.18M | 241.63M | 452.78M | 363.98M | 1,077.67M |
|
EBT
|
| 0.60M | 0.99M | 3.08M | 13.59M | 7.40M | 8.55M | -206.78M | 3.98M | 2.64M | 7.83M | 140.32M | 2.59M | 4.21M | 3.41M | 121.30M | 83.20M | -1.05M | 187.75M | 308.69M | 656.93M | 370.89M | 49.09M | 81.18M | 498.48M |
|
Tax Provisions
|
| | | | -0.06M | | | -39.52M | | | 126.74M | 34.02M | | | | -78.71M | | | | -117.51M | | | | | |
|
Profit After Tax
|
| 0.52M | 0.81M | 3.18M | 10.90M | 4.76M | 5.43M | 1,223.07M | 1.82M | 1.93M | 4.82M | 94.04M | 0.96M | 3.29M | 2.29M | 42.59M | 48.85M | -4.41M | 134.37M | 79.80M | 476.90M | 254.15M | 120.16M | 6.94M | 245.94M |
|
Equity Income
|
| 0.01M | 0.13M | 1.40M | -0.16M | 0.48M | 0.61M | -83.50M | -0.14M | 0.34M | 0.59M | 14.09M | -0.05M | -0.13M | 0.10M | 2.51M | -20.40M | -0.40M | 8.18M | 9.15M | 19.70M | 33.36M | -12.59M | -39.46M | 48.97M |
|
Income from Non-Controlling Interests
|
0.01M | -0.00M | -640.00 | -0.02M | 0.28M | -0.31M | 0.04M | -45.38M | -0.04M | 0.88M | 0.36M | 25.91M | 0.88M | -0.01M | 0.09M | 1.89M | 0.46M | 0.02M | 1.40M | 2.40M | -0.34M | 5.37M | -1.23M | -1.05M | 214.03M |
|
Income from Continuing Operations
|
| 0.60M | 0.99M | 3.08M | -103.05M | 286.54M | 481.16M | -167.26M | 207.43M | 138.35M | 276.30M | 106.31M | 2.59M | 180.58M | 235.55M | 200.01M | 83.20M | -1.05M | 187.75M | 426.19M | 656.93M | 370.89M | 49.09M | 81.18M | 498.48M |
|
Consolidated Net Income
|
| 0.18M | 0.99M | 3.08M | 0.37M | 286.54M | 481.16M | -167.26M | 207.43M | 138.35M | 276.30M | 106.31M | 2.59M | 180.58M | 235.55M | 200.01M | 83.20M | -1.05M | 187.75M | 426.19M | 656.93M | 370.89M | 49.09M | 81.18M | 498.48M |
|
Income towards Parent Company
|
| 0.53M | 0.81M | 3.21M | 10.97M | 5.07M | 5.89M | 1,268.45M | 1.87M | 1.65M | 5.69M | 68.13M | 0.93M | 3.30M | 2.27M | 40.70M | 48.39M | -4.44M | 132.98M | 77.40M | 477.25M | 248.78M | 121.39M | 7.98M | 266.02M |
|
Net Income towards Common Stockholders
|
| 0.53M | 0.81M | 3.21M | 585.80M | 262.21M | 310.84M | 862.88 | 97.35M | 86.56M | 293.17M | 68.13M | 0.93M | 141.43M | 156.83M | 40.70M | 48.39M | -4.44M | 132.98M | 77.40M | 477.25M | 248.78M | 121.39M | 7.98M | 266.02M |
|
EPS (Basic)
|
| 0.00M | 588.51 | 910.71 | 0.00M | 446.82 | 353.29 | 0.07M | 0.00M | 686.25 | 893.67 | 0.01M | 0.00M | 0.00M | 0.04M | 0.01M | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.00M | 350.00 | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.00M | 0.00M | 0.01M | 0.01M | 620.00 | 0.00M | 0.00M | 0.00M | | | | | | | | | |
|
EBITDA
|
| 0.58M | 1.04M | 2.98M | 773.26M | 459.85M | 724.02M | 2,092.47M | 1.82M | 1.93M | 4.82M | 465.59M | 0.96M | 3.29M | 2.29M | 424.69M | 48.85M | -4.41M | 134.37M | -292.92M | 1,569.32M | 1,290.19M | 425.85M | 1,106.98M | 968.38M |
|
Interest Expenses
|
| 0.14M | -0.16M | 1.69M | 0.67M | -2.19M | -4.63M | 489.79M | -2.19M | -0.73M | -13.27M | -163.06M | -4.36M | -7.55M | -4.42M | -439.94M | -535.36M | -2.87M | -105.08M | -250.59M | 468.91M | -745.87M | -714.82M | 788.46M | -1296.99M |
|
Tax Rate
|
| | | | -0.43% | | | 19.11% | | | 1,619.52% | 24.24% | | | | -64.89% | | | | -38.07% | | | | | |