|
Revenue
|
686.52M | 612.46M | 84.80M | 583.93M | 521.90M | 417.09M |
|
Cost of Revenue
|
| | 24.11M | 41.54M | 28.55M | 27.73M |
|
Gross Profit
|
| | 60.69M | 542.39M | 493.35M | 389.36M |
|
Amortization - Intangibles
|
17.54M | 12.84M | 12.75M | 11.52M | 9.70M | -8.28M |
|
Depreciation & Amortization - Total
|
183.12M | 161.90M | 162.60M | 145.18M | 135.39M | 92.96M |
|
Other Operating Expenses
|
-124.73M | -135.58M | -40.39M | -40.64M | -35.66M | -43.43M |
|
Operating Expenses
|
183.12M | -135.02M | 189.07M | 199.21M | 151.61M | 151.75M |
|
Operating Income
|
360.48M | 301.98M | 326.46M | 228.02M | 421.61M | -29.41M |
|
EBIT
|
360.48M | 301.98M | 326.46M | 228.02M | 421.61M | -29.41M |
|
Non Operating Investment Income
|
| | | | | -1.91M |
|
Interest & Investment Income
|
152.48M | 183.32M | 188.43M | -9.26M | -14.01M | -13.48M |
|
Other Non Operating Income
|
123.48M | 35.54M | 85.87M | -184.29M | 196.41M | -193.51M |
|
Non Operating Income
|
| 179.50M | 186.24M | -0.07M | 2.00M | -31.17M |
|
EBT
|
141.09M | 182.75M | 186.24M | -23.22M | 498.71M | -230.44M |
|
Tax Provisions
|
11.40M | -3.25M | 56.68M | 39.54M | 66.41M | -9.52M |
|
Profit After Tax
|
129.69M | 182.75M | 129.56M | -62.76M | 432.30M | -220.92M |
|
Income from Non-Controlling Interests
|
| | 55.73M | -44.48M | 315.85M | -156.85M |
|
Income from Continuing Operations
|
129.69M | 186.00M | 129.56M | -62.76M | 432.30M | -220.92M |
|
Consolidated Net Income
|
129.69M | 186.00M | 129.56M | -62.76M | 432.30M | -220.92M |
|
Income towards Parent Company
|
141.09M | 182.75M | 67.98M | -18.00M | 116.45M | -64.07M |
|
Net Income towards Common Stockholders
|
141.09M | 182.75M | 67.98M | -18.00M | 116.45M | -64.07M |
|
EPS (Basic)
|
2.85 | 3.70 | 1.64 | -1.48 | 8.68 | -4.59 |
|
EPS (Weighted Average and Diluted)
|
2.83 | 3.67 | 1.59 | -1.48 | 8.37 | -4.59 |
|
Shares Outstanding (Weighted Average)
|
| 12.03M | 12.03M | 12.60M | 13.61M | 14.05M |
|
Shares Outstanding (Diluted Average)
|
37.54M | 37.18M | 37.20M | 9.47M | 11.33M | 10.18M |
|
EBITDA
|
543.59M | 463.88M | 489.06M | 373.21M | 557.00M | 9.79M |
|
Interest Expenses
|
194.65M | 152.10M | 150.01M | 170.57M | 200.37M | 178.04M |
|
Tax Rate
|
8.08% | | 30.43% | | 13.32% | 4.13% |