|
Revenue
|
500.98M | 842.01M | 371.12M | 101.61M | 571.62M | 1,348.38M | 687.31M | 202.06M | 930.39M | 1,317.75M |
|
Cost of Revenue
|
48.63M | 70.07M | 30.75M | 11.61M | 53.26M | 109.89M | 57.80M | 21.60M | 80.82M | 111.19M |
|
Gross Profit
|
452.35M | 771.94M | 340.38M | 90.00M | 518.36M | 1,238.49M | 629.51M | 180.46M | 849.57M | 1,206.56M |
|
Depreciation & Amortization - Total
|
| | | | | -19.00M | | 29.00M | -15.00M | |
|
Selling, General & Administrative
|
67.05M | 64.80M | 65.68M | 46.67M | 66.59M | 209.26M | 88.65M | 90.78M | 129.82M | 111.83M |
|
Other Operating Expenses
|
340.26M | -2.02M | -5.29M | 181.23M | 381.82M | -4.67M | -6.66M | 403.30M | 741.09M | 2,309.48M |
|
Operating Expenses
|
407.31M | 535.38M | 342.31M | 227.90M | 448.42M | 1,085.88M | 636.23M | 523.08M | 855.91M | 2,421.32M |
|
Operating Income
|
93.67M | 306.62M | 28.82M | -126.28M | 123.20M | 262.51M | 51.08M | -321.03M | 74.48M | -1103.57M |
|
EBIT
|
93.67M | 306.62M | 28.82M | -126.28M | 123.20M | 262.51M | 51.08M | -321.03M | 74.48M | -1103.57M |
|
Interest & Investment Income
|
| -35.30M | -34.85M | -34.34M | -39.83M | -81.74M | -78.87M | -87.03M | -92.41M | -91.06M |
|
Other Non Operating Income
|
10.68M | -5.16M | 3.88M | -5.26M | -5.91M | -2.06M | -25.61M | 1.58M | 19.38M | -5.95M |
|
Non Operating Income
|
0.24M | -5.16M | 3.88M | -5.26M | -1.70M | 0.10M | -26.72M | 1.58M | 19.38M | -5.95M |
|
EBT
|
67.23M | 266.17M | -2.16M | -165.88M | 75.76M | 178.81M | -54.51M | -406.48M | 1.45M | -1200.58M |
|
Tax Provisions
|
13.66M | 50.70M | 7.80M | -32.42M | 20.21M | 43.34M | 209.71M | -186.80M | 76.30M | -38.04M |
|
Profit After Tax
|
53.56M | 215.49M | -9.95M | -133.47M | 55.55M | 135.47M | -288.71M | -219.72M | -99.65M | -1187.35M |
|
Income from Non-Controlling Interests
|
| | | | | 24.50M | | | 24.82M | 24.82M |
|
Income from Continuing Operations
|
53.56M | 215.47M | -9.95M | -133.47M | 55.55M | 135.47M | -264.22M | -219.68M | -74.85M | -1162.53M |
|
Consolidated Net Income
|
53.56M | 215.47M | -9.95M | -133.47M | 55.55M | 135.47M | -264.22M | -219.68M | -74.85M | -1162.53M |
|
Income towards Parent Company
|
53.56M | 215.47M | -9.95M | -133.47M | 55.55M | 135.47M | -264.22M | -219.68M | -74.85M | -1162.53M |
|
Net Income towards Common Stockholders
|
53.56M | 215.47M | -9.95M | -133.47M | 55.55M | 135.47M | -264.22M | -219.68M | -74.85M | -1162.53M |
|
EPS (Basic)
|
1.05 | 4.25 | -0.20 | -2.63 | 1.09 | 1.11 | -3.51 | -2.20 | -0.74 | -11.77 |
|
EPS (Weighted Average and Diluted)
|
1.04 | 4.21 | -0.19 | -2.63 | 1.08 | 1.10 | -3.51 | -2.20 | -0.74 | -11.77 |
|
Shares Outstanding (Weighted Average)
|
51.27M | 51.06M | 50.94M | 50.67M | 50.77M | 99.74M | 75.26M | 100.09M | 100.65M | 100.88M |
|
Shares Outstanding (Diluted Average)
|
51.40M | 51.59M | 51.51M | 50.67M | 51.40M | 100.99M | 75.26M | 100.09M | 100.65M | 100.88M |
|
EBITDA
|
51.27M | 216.08M | -10.27M | -133.16M | 55.23M | 134.74M | -304.96M | -210.50M | -63.33M | -1173.15M |
|
Interest Expenses
|
37.37M | | | | 40.04M | | | | | |
|
Tax Rate
|
20.32% | 19.05% | -361.64% | 19.54% | 26.68% | 24.24% | -384.73% | 45.96% | 5,258.44% | 3.17% |