|
Revenue
|
| 363.87M | 1,010.50M | 374.98M | 1,523.07M | 516.96M | 613.67M | 535.18M | 629.65M | 562.54M |
|
Cost of Revenue
|
| | 48.34M | | 63.07M | 267.97M | 97.33M | 247.18M | 96.67M | 223.04M |
|
Gross Profit
|
| | 962.16M | | 1,459.99M | 248.99M | 516.34M | 288.00M | 532.98M | 339.50M |
|
Share-based Compensation (IS)
|
| | 85.77M | 87.14M | 90.35M | -90.12M | 103.30M | -82.06M | 91.03M | |
|
Operating Income
|
| | 962.16M | | 1,459.99M | 248.99M | 516.34M | 288.00M | 532.98M | 339.50M |
|
EBIT
|
| 43.60M | 962.16M | 71.87M | 1,459.99M | 248.99M | 516.34M | 288.00M | 532.98M | 339.50M |
|
EBT
|
| 43.60M | 201.41M | 71.87M | 78.27M | 107.49M | 785.53M | 288.00M | 839.47M | 339.50M |
|
Profit After Tax
|
| 43.60M | 201.41M | 71.87M | 78.27M | 107.49M | 785.53M | 288.00M | 839.47M | 339.50M |
|
Net Income - Minority
|
| -4.91M | | -7.46M | | -6.79M | | -7.01M | | -5.49M |
|
Income from Non-Controlling Interests
|
| | -225.01M | 217.33M | -187.24M | 206.54M | -197.46M | 129.76M | -122.08M | 134.78M |
|
Income from Continuing Operations
|
| 43.60M | 201.41M | 71.87M | 78.27M | 107.49M | 785.53M | 288.00M | 839.47M | 339.50M |
|
Consolidated Net Income
|
| 43.60M | 201.41M | 71.87M | 78.27M | 107.49M | 785.53M | 288.00M | 839.47M | 339.50M |
|
Income towards Parent Company
|
| 38.69M | 201.41M | 64.42M | 78.27M | 100.70M | 785.53M | 280.99M | 839.47M | 334.02M |
|
Net Income towards Common Stockholders
|
| 38.69M | 201.41M | 64.42M | 78.27M | 100.70M | 785.53M | 280.99M | 839.47M | 334.02M |
|
EPS (Basic)
|
| 0.77 | 0.85 | 0.27 | 0.32 | 0.41 | 3.19 | 1.12 | 3.33 | 1.32 |
|
EPS (Weighted Average and Diluted)
|
| 0.16 | | 0.25 | | 0.38 | | 1.03 | | 1.15 |
|
Shares Outstanding (Weighted Average)
|
50.31M | 50.31M | 236.46M | 242.34M | 242.34M | 242.80M | 246.31M | 250.31M | 252.42M | 252.50M |
|
Shares Outstanding (Diluted Average)
|
| 243.88M | | 254.95M | | 268.22M | | 272.67M | | 289.25M |
|
EBITDA
|
| 43.60M | 962.16M | 71.87M | 1,459.99M | 248.99M | 516.34M | 288.00M | 532.98M | 339.50M |