|
Revenue
|
-0.00M | 245.06M | 336.09M | 480.91M | 635.97M | 877.27M | 1,157.56M | 1,306.87M | 1,450.54M | 1,618.67M | 1,868.64M | 2,136.76M | -0.01M | 2,735.90M | 2,848.69M | 2,943.19M | -0.05M | 3,247.69M | 3,668.47M | 4,172.72M |
|
Cost of Revenue
|
| 129.39M | 169.69M | 256.96M | 409.08M | 583.17M | 794.03M | 879.84M | 872.20M | 967.78M | 1,086.66M | 1,221.93M | | 1,554.38M | 1,489.27M | 1,594.56M | | 1,928.24M | 2,120.49M | 2,358.18M |
|
Gross Profit
|
| 115.68M | 166.40M | 223.95M | 226.89M | 294.09M | 363.53M | 427.03M | 578.33M | 650.88M | 781.98M | 914.83M | | 1,181.52M | 1,359.42M | 1,348.63M | | 1,319.45M | 1,547.98M | 1,814.53M |
|
Share-based Compensation (IS)
|
0.06M | | | | 0.23M | | | | 0.29M | | | 71.20M | | | | 87.20M | | | | |
|
Selling, General & Administrative
|
-81.60M | -115.85M | -122.30M | -166.53M | -224.20M | -245.11M | -229.50M | -261.78M | -596.88M | -236.88M | -256.41M | -757.55M | | -326.05M | -326.56M | -937.31M | | -289.82M | -341.25M | -349.26M |
|
Other Operating Expenses
|
| -53.20M | -50.65M | -79.18M | 1,714.97M | -116.64M | -158.64M | -160.14M | 3,740.58M | -170.37M | -201.60M | 254.27M | | -276.93M | -307.45M | 312.47M | | -233.43M | -326.34M | -347.81M |
|
Operating Expenses
|
-81.60M | -169.04M | -172.94M | -245.71M | 1,490.77M | -361.75M | -388.14M | -421.92M | 3,143.70M | -407.25M | -458.01M | -503.28M | | -602.98M | -634.00M | -624.84M | | -523.25M | -667.59M | -697.07M |
|
Operating Income
|
| 284.72M | 339.34M | 469.65M | -1263.88M | 655.84M | 751.68M | 848.95M | -2565.37M | 1,058.13M | 1,239.99M | 1,418.11M | | 1,784.50M | 1,993.43M | 1,973.47M | | 1,842.70M | 2,215.57M | 2,511.61M |
|
EBIT
|
| 284.72M | 339.34M | 469.65M | -1263.88M | 655.84M | 751.68M | 848.95M | -2565.37M | 1,058.13M | 1,239.99M | 1,418.11M | | 1,784.50M | 1,993.43M | 1,973.47M | | 1,842.70M | 2,215.57M | 2,511.61M |
|
EBT
|
| -53.37M | -6.54M | -21.76M | -88.50M | -67.65M | -24.61M | 5.11M | -221.75M | 243.63M | 323.98M | 411.55M | | 578.54M | 725.42M | 723.79M | | 795.07M | 879.36M | 1,116.29M |
|
Profit After Tax
|
| -53.37M | -6.54M | -21.76M | -88.50M | -67.65M | -24.61M | 5.11M | -221.75M | 243.63M | 323.98M | 411.55M | | 578.54M | 725.42M | 723.79M | | 795.07M | 879.36M | 1,116.29M |
|
Investment Income
|
| -21.00M | 49.77M | -32.49M | | 63.47M | -49.46M | -37.46M | 26.02M | 110.50M | 140.71M | -112.32M | | -71.97M | -420.43M | 44.38M | | 365.66M | 316.96M | 170.66M |
|
Income from Non-Controlling Interests
|
| | | -0.14M | -0.20M | 0.10M | -0.15M | | | | | | | | | | | 0.01M | 0.15M | 0.20M |
|
Income from Continuing Operations
|
| -53.37M | -6.54M | -21.76M | -88.50M | -67.65M | -24.61M | 5.11M | -221.75M | 243.63M | 323.98M | 411.55M | | 578.54M | 725.42M | 723.79M | | 795.07M | 879.36M | 1,116.29M |
|
Consolidated Net Income
|
| -53.37M | -6.54M | -21.76M | -88.50M | -67.65M | -24.61M | 5.11M | -221.75M | 243.63M | 323.98M | 411.55M | | 578.54M | 725.42M | 723.79M | | 795.07M | 879.36M | 1,116.29M |
|
Income towards Parent Company
|
| -53.37M | -6.54M | -21.76M | -88.50M | -67.65M | -24.61M | 5.11M | -221.75M | 243.63M | 323.98M | 411.55M | | 578.54M | 725.42M | 723.79M | | 795.07M | 879.36M | 1,116.29M |
|
Net Income towards Common Stockholders
|
| -53.37M | -6.54M | -21.76M | -88.50M | -67.65M | -24.61M | 5.11M | -221.75M | 243.63M | 323.98M | 411.55M | | 578.54M | 725.42M | 723.79M | | 795.07M | 879.36M | 1,116.29M |
|
EPS (Basic)
|
| -0.01 | 0.00 | 0.00 | -0.02 | -0.01 | -0.01 | 0.00 | -0.05 | 0.05 | 0.07 | 0.09 | | 0.12 | 0.15 | 0.15 | | 0.16 | 0.18 | 0.23 |
|
EPS (Weighted Average and Diluted)
|
| -39.61 | -4.78 | -15.28 | | -14.52 | -5.27 | 1.06 | -0.05 | 50.56 | 66.88 | 84.74 | | 118.40 | 148.62 | 148.03 | | 162.50 | 179.47 | 227.58 |
|
Shares Outstanding (Weighted Average)
|
4,608.68M | 4,608.68M | 4,608.68M | 4,608.68M | 4,608.68M | 4,609.99M | 4,609.99M | 4,670.97M | 4,685.56M | 4,685.56M | 4,709.51M | 4,730.24M | 4,752.30M | 4,765.94M | 4,773.28M | 4,788.24M | 4,806.59M | 4,818.66M | 4,824.41M | 4,832.35M |
|
Shares Outstanding (Diluted Average)
|
| 1.35M | 1.37M | 1.42M | | 4.66M | 4.67M | 4.82M | 4,676.98M | 4.82M | 4.84M | 4.86M | 4,857.58M | 4.89M | 4.88M | 4.89M | 4,888.92M | 4.89M | 4.90M | 4.91M |
|
EBITDA
|
| 284.72M | -69.26M | -64.96M | -1263.88M | 655.84M | 751.68M | -28.29M | -2565.37M | 1,058.13M | 366.30M | 205.66M | | 1,784.50M | 68.67M | 610.89M | | 1,842.70M | 944.61M | 958.86M |