Arcos dorados reports third quarter 2021 financial results
Montevideo, uruguay--(business wire)--arcos dorados holdings, inc. (nyse: arco) (“arcos dorados” or the “company”), latin america’s largest restaurant chain and the world’s largest independent mcdonald’s franchisee, today reported unaudited results for the three and nine month periods ended september 30, 2021. third quarter 2021 highlights – excluding venezuela systemwide comparable sales increased 56.6% and were up 16.5% on a 2-year basis, with positive 2-year comparable sales growth in all divisions. consolidated1 revenues totaled $723.4 million, rising 55.3% in us dollars or 60.1% on a constant currency basis versus 2020, and 24.0% in constant currency on a 2-year basis. consolidated1 adjusted ebitda of $89.6 million more than tripled the prior-year result and rose 54.8% versus the 3q19 in constant currency. consolidated1 adjusted ebitda margin reached 12.4% in the quarter, benefitting from operating leverage in all line items versus 2020, and up 220 basis points versus 2019. basic net income per share1 was $0.12, compared to a basic net loss per share1 of $(0.14) in the prior year quarter. net debt to adjusted ebitda leverage ratio declined to 2.0x on september 30, 2021. gross restaurant openings reached 41 new units through september, including 36 free-standing units and 34 new restaurants in brazil. for definitions, please refer to page 14 of this document. “we are beginning to harvest the results of the long-term, strategic investments we made over the last several years as well as the efficiencies we built into the business in the last eighteen months. this was among the best third quarter results in the company’s history, demonstrating once again that mcdonald’s is the region’s favorite qsr brand and arcos dorados is its strongest restaurant operator,” said marcelo rabach, chief executive officer of arcos dorados. “brand trust is near its highest-ever levels, thanks to the efforts we made to take care of our people, guests and the communities we serve. whether it was protecting our employees’ sources of income or offering latin america’s safest restaurant experience through the mcprotegidos (mcsafe) protocols, we built trust with all stakeholders. the recipe for the future esg (environmental, social and governance) platform will ensure that we continue using our scale for the good of our communities and the planet.” “arcos dorados operates the region’s largest free-standing restaurant portfolio, which we built deliberately over the course of decades, to ensure our ability to adapt to changes in guest needs and preferences. as we look ahead, we feel confident that we now enjoy structural competitive advantages that cannot be easily matched and that will be further leveraged by the three d’s strategy of drive-thru, delivery and digital to accelerate sales and profitability performance for many years to come,” he concluded. third quarter 2021 results consolidated 2,257 2,263 447.0 (23.4) 269.1 1.4 694.1 55.3% 19.8 0.6 11.2 0.2 31.8 60.2% 466.8 (22.8) 280.2 1.6 725.8 55.5% 25.0 (0.8) 64.6 0.5 89.3 256.6% 5.4% 12.3% (29.6) (1.5) 54.8 0.9 24.7 nm 208,951 210,478 (0.14) 0.12 (3q21 = 3q20 + currency translation excl. venezuela + constant currency growth excl. venezuela + venezuela). refer to “definitions” section for further detail. arcos dorados’ consolidated results may continue to be impacted by venezuela’s macroeconomic volatility, including the ongoing hyperinflationary environment, which has historically led the company to record significant non-cash accounting charges to operations in this market. as such, the discussion of the company’s operating performance continues to be focused on consolidated results that exclude venezuela. notable items in the adjusted ebitda reconciliation included in adjusted ebitda: other operating income / (expense) includes a $6.5 million net tax credit in brazil in the third quarter of 2021. excluded from adjusted ebitda: reorganization and optimization expenses of $7.2 million within the company’s general & administrative expenses (g&a), as described in the “recent developments” on page 13, are excluded from the third quarter of 2021 result. additionally, the third quarter of 2020 excluded larger sums related to an insurance recovery in the slad division and write-offs of property and equipment in several markets. third quarter net income attributable to the company totaled $24.7 million, compared to a net loss of $29.6 million in the same period of 2020. arcos dorados’ recorded earnings of $0.12 per share in the third quarter of 2021 compared to a loss of $(0.14) per share in the corresponding 2020 period. total weighted average shares for the third quarter of 2021 amounted to 210,478,322 compared to 208,951,412 in the prior year’s quarter. consolidated – excluding venezuela 2,143 2,161 446.2 (23.4) 269.1 691.9 55.1% 60.3% 19.7 0.6 11.2 31.5 59.5% 56.6% 465.9 (22.8) 280.2 723.4 55.3% 60.1% 25.8 (0.8) 64.6 89.6 247.1% 250.2% 5.5% 12.4% (28.2) (1.5) 54.8 25.2 nm nm 208,951 210,478 (0.14) 0.12 excluding arcos dorados’ venezuelan operation, total revenues in us dollars increased 55.3%, or 60.1% in constant currency, versus the prior year period. these results reflect the continued normalization of operating conditions across latin america and the caribbean as well as the company’s significant competitive advantages, including brand trust, operational excellence, restaurant portfolio, drive-thru and delivery penetration and digital capabilities, among others. as of the date of this press release, all the company’s restaurants are open and more than 98% are operating all sales segments, although operating conditions are still not yet fully normalized. systemwide comparable sales for the third quarter increased 56.6% and were up 16.5% on a 2-year basis, including positive results in all divisions. the drive-thru and delivery sales segments demonstrated strong constant currency growth of about 12% and 43%, respectively, on top of robust growth in the prior year and despite the steady recovery in mall stores and the company’s on-premise sales segments: front counter, dessert centers and mccafÉ. as a result, the contribution from these two segments remained above the company’s expectations for 2021. taken together, drive-thru and delivery generated 49% of systemwide sales in the third quarter of 2021. digital sales, which include delivery, mobile app and self-order kiosks, contributed 36% of sales in the quarter. mc donald’s brand trust in latin america and the caribbean was at very high levels in the quarter thanks to the ongoing mcprotegidos (mcsafe) program in the company’s restaurants as well as its robust recipe for the future esg initiatives. arcos dorados also operates, by a large margin, the most extensive portfolio of free-standing restaurants in the region, allowing it to not only quickly adapt to evolving guest preferences but also outperform in more challenging economic and operating environments in the future. adjusted ebitda – excluding venezuela ($ million) consolidated adjusted ebitda of $89.6 million reflects the benefit of normalized sales levels, which generated operating leverage in all cost and expense line items compared with the prior year period. consolidated adjusted ebitda margin was up 6.9 percentage points versus the third quarter of 2020, or 6.0 percentage points when adjusted for a $6.5 million net tax credit in brazil. all divisions also met or exceeded pre-pandemic margin levels, with the company’s consolidated adjusted ebitda margin up 2.2 percentage points, or 1.3 percentage points excluding the net tax credit, versus the third quarter of 2019. consolidated general & administrative (g&a) expenses increased by 39.4% versus the third quarter of 2020 primarily due to the aforementioned reorganization and optimization expenses and a lower base of comparison in the prior year when the company implemented extraordinary cost saving measures to stabilize its operating cash flow at the beginning of the pandemic. excluding the reorganization charges, g&a increased by 20.2% versus the third quarter of 2020 but was down 9.7% versus the third quarter of 2019. non-operating results – excluding venezuela arcos dorados’ non-operating results for the third quarter included a $14.8 million non-cash foreign currency exchange loss, compared to a non-cash loss of $8.6 million in the same period of 2020. net interest expense was $1.0 million lower year-over-year. the company recorded an income tax benefit of $1.4 million in the third quarter, compared to income tax expense of $7.1 million in the prior-year period. third quarter net income attributable to the company totaled $25.2 million, compared to a net loss of $28.2 million in the prior year period. earnings per share were $0.12 in the third quarter 2021 compared to loss per share of $(0.14) in the prior year quarter. analysis by division: brazil division 1,023 1,052 192.4 7.5 75.3 275.2 43.0% 39.1% 21.5 1.5 29.2 52.2 142.7% 135.8% 11.2% 19.0% 7.8% brazil’s revenues reached $275.2 million in the quarter, supported by 36.2% growth in systemwide comparable sales. on a 2-year basis, systemwide comparable sales in the quarter were up 0.7%, including mid-single-digit growth in september. restaurant traffic improved across all formats as mobility increased with the reduction of government restrictions and this trend continued into october, which generated almost double-digit, 2-year systemwide comparable sales growth. marketing activities in brazil during the third quarter continued to focus on the “three d’s” strategy around drive-thru, delivery and digital as the market enters its full revival phase. the company increased momentum in the drive-thru and delivery segments while building on its market-leading digital presence. the mcdonald’s app surpassed the 30 million downloads mark in brazil and has a nearly 2 to 1 advantage in active users in the country, according to app annie. taken together, digital channels generated 45% of the division’s systemwide sales in the quarter. new product launches based on the brand’s unique flavors included a new line of mcchicken sandwiches and allowing guests to purchase a bottle of the popular tasty sauce to take home. finally, the company reinforced its commitment to families esg pillar through a massive media campaign to communicate the elimination of all artificial colors and flavors from its kids menu as well as the first-ever 100% plastic-free happy meal toy collection. as reported adjusted ebitda in the division reached $52.2 million in the quarter, resulting in a 7.8 percentage point improvement in adjusted ebitda margin versus the prior year quarter. flat f&p costs together with operating leverage in all other expense line items drove the positive margin performance. similar to the second quarter of 2021, this year’s third quarter result included a net tax credit due to the exclusion of icms from the pis/cofins calculation base. excluding this $6.5 million net tax credit, the division’s adjusted ebitda margin was up 5.4 percentage points versus the same period in 2020 and matched the 16.6% margin generated in the third quarter of 2019. nolad 513 507 68.3 4.0 41.7 114.0 66.9% 61.1% 0.7 0.3 10.8 11.7 1489.5% 1460.0% 1.1% 10.3% 9.2% as reported revenues were $114 million, notably already higher than the $110 million generated in the third quarter of 2019, with strong performances in mexico and panama overcoming tightened government-imposed operating restrictions in costa rica during the quarter. systemwide comparable sales rose 62.2% and 5.1% on a 2-year basis, with double-digit 2-year growth in september 2021. marketing activities in the quarter continued to focus on core products. mexico executed a successful “quarter pounder lovers” campaign with different versions of this iconic sandwich. the campaign's communication was built on craving and taste appeal, growing unit volume by 70% in the quarter. the happy meal included space jam: a new legacy and also benefitted from the company’s exclusive access to disney licenses, including disney princesses and star wars, exceeding sales expectations and driving record sales in the family business. drive-thru sales remained strong in the division while delivery accelerated sales across all three markets, achieving a sales record in the quarter. as reported adjusted ebitda reached $11.7 million in the third quarter compared with only $0.7 million in the prior year quarter and $10.7 million in the third quarter of 2019. third quarter adjusted ebitda margin rose 920 basis points against 2020 and was also up 50 basis points versus 2019. the 2019 result included the refranchising of some restaurants in mexico, which added 150 basis points to adjusted ebitda margin in the period. excluding this benefit, third quarter 2021 adjusted ebitda margin was 200 basis points higher than the same period in 2019. slad 397 397 97.8 (33.5) 138.5 202.8 107.3% 141.6% 2.7 (4.2) 22.5 21.0 680.6% 837.9% 2.8% 10.4% 7.6% as reported revenues reached $202.8 million, up from $195.3 million in the third quarter of 2019, with a particularly strong performance in chile and inflation-aided growth in argentina. as reported results were partly offset by the approximately 25% year-over-year average depreciation of the argentine peso against the us dollar. systemwide comparable sales rose 135.2% and 56.7% on a 2-year basis. third quarter marketing activities in slad included the launch of the premium grand tasty sandwiches in argentina and chile, quickly capturing double-digit share of total meals sold in those two countries. the dessert category improved its performance in the quarter, also growing double-digits in sales, with the launch of the mcflurry trencito in chile. the family business benefitted from the launch of the highly-anticipated movie space jam: a new legacy, supporting strong happy meal sales in all of slad’s markets. the drive thru vip loyalty program, which is executed entirely through the company’s mobile app, drove increased frequency among its 1.3 million registered users in slad, and more than 3.2 million registered users across all arcos dorados markets. the own delivery platform in argentina also gained traction, with encouraging growth in average orders per restaurant during the quarter. as reported adjusted ebitda totaled $21.0 million, compared with $2.7 million in the prior year and $18.9 million in the third quarter of 2019. operating leverage in all cost and expense line items drove the improved profitability, which included a 7.6 percentage points higher margin versus 2020 and 0.7 percentage points higher versus 2019. caribbean division 324 307 108.3 (0.8) 24.7 1.6 133.8 23.6% 11.0 (0.1) 4.6 0.5 16.0 44.9% 10.2% 11.9% 1.8% the caribbean division’s results may continue to be impacted by venezuela’s macroeconomic volatility, including the ongoing hyperinflationary environment, which has historically led the company to record significant non-cash accounting charges to operations in this market. as such, the discussion of the caribbean division’s operating performance focuses on results that exclude the company’s operations in this country. caribbean division – excluding venezuela 210 205 107.4 (0.8) 24.7 131.3 22.3% 23.0% 11.8 (0.1) 4.6 16.2 37.8% 38.7% 11.0% 12.4% 1.4% revenues in the caribbean division, excluding venezuela, increased 22.3% in us dollars, boosted by a 24.2% increase in systemwide comparable sales. strong, post-pandemic rebounds in colombia and puerto rico drove the result, again supported by the drive-thru and delivery segments as well as the implementation of a new ecommerce platform that enhanced the company’s digital capabilities in colombia. marketing activities in the caribbean during the quarter included the launch of the signature chicken sandwich “spicyracha” in colombia. two months after the launch, sales remain above expectations as the company continues its journey to grow the chicken category. strong happy meal licenses also helped drive traffic in the quarter while strengthening the brand’s bond with families. the caribbean, which already benefits from the company’s highest penetration of drive-thru restaurants, accelerated delivery sales with special promotions to support the own delivery channel in colombia. as reported adjusted ebitda reached $16.2 million, compared with $11.8 million in the prior-year quarter and $4.9 million in the third quarter of 2019. puerto rico and colombia were the main contributors to the year-over-year improvement. f&p costs and g&a expenses benefitted most from the operational leverage generated by the higher sales levels. adjusted ebitda margin reached 12.4%, an improvement of 1.4 percentage points versus prior year quarter, or 7.3 percentage points higher than the third quarter of 2019. new unit development 1,052 1,044 1,030 1,020 1,023 507 507 507 507 513 397 395 391 391 397 307 309 314 318 324 2,263 2,255 2,242 2,236 2,257 589 463 1,052 632 420 91 2,005 315 192 507 354 153 14 543 233 164 397 350 47 128 393 244 63 307 265 42 32 310 1,381 882 2,263 1,601 662 265 3,251 arcos dorados opened 12 new restaurants during the third quarter of 2021, including 10 new free-standing units in brazil. for the year-to-date as of september 30, 2021, the company opened 41 new restaurants, including 36 free-standing units and 34 new restaurants in brazil. during the twelve-month period ended september 30, 2021, arcos dorados opened 42 new restaurants. at the end of the third quarter, the company had 807 experience of the future restaurants. balance sheet & cash flow highlights september 30 december 31 2021 2020 206,904 165,989 652,477 673,232 445,573 507,243 3.0 9.9 2.0 7.4 cash and cash equivalents were $206.9 million and total financial debt (including the value of derivative instruments) was $652.5 million, as of september 30, 2021. net debt (total financial debt minus cash and cash equivalents) was $445.6 million. during the second quarter of 2021, the company monetized the value of certain of its derivative instruments, generating $23.2 million, which it used together with cash on hand during the second and third quarters of 2021, to repurchase $13.8 million of its outstanding 2023 senior notes and $17.4 million of its outstanding 2027 senior notes. the net debt to adjusted ebitda leverage ratio improved to 2.0x as of the end of the quarter, due to the increased trailing-twelve-month adjusted ebitda, higher cash balance and lower total financial debt. this leverage ratio exceeds the company’s guidance for the year-end 2021. net cash generated from operating activities for the nine months ended september 30, totaled $138.6 million, while cash used in net investing activities totaled $68.5 million. capital expenditures totaled $73.1 million, compared with $64.8 million in the previous year’s period. net cash used in financing activities was $15.4 million. recent developments divisional reorganization effective october 1, 2021, the company made certain changes in its internal management structure, in order to gain operational agility, leading the company to reorganize its operation into three geographic divisions, as follows: (i) brazil (ii) the south latin american division, or “slad,” which is now comprised of chile, argentina, colombia, ecuador, peru, uruguay, venezuela, trinidad, aruba and curaÇao (iii) the north latin american division, or “nolad,” which is now comprised of mexico, puerto rico, costa rica, panama, martinique, guadeloupe, french guyana, st. croix and st. thomas. in accordance with asc 280 segment reporting, the company will begin providing information based on the revised structure of its geographic divisions with its report for the annual period ended december 31, 2021. appointment of new chief technology officer effective october 1, 2021, magdalena gonzalez victorica became the company’s new chief technology officer (“cto”). mrs. gonzalez victorica was previously head of the company’s digital factory (“advance”), which was created to accelerate its digital transformation, where she led the successful expansion of its delivery and digital capabilities. as cto, she is now responsible for the company’s information technology infrastructure and data/analytics efforts in addition to continuing to lead advance. mrs. gonzalez victorica originally joined the company’s finance department in argentina in september 1999 and has been involved in or led projects related to technology and the shared services center. prior to her role as head of advance, she led the company’s experience of the future (eotf) restaurant modernization initiative. mrs. gonzalez victorica holds a bachelor’s degree in accounting from the universidad catÓlica argentina. third quarter 2021 earnings webcast a webcast to discuss the information contained in this press release will be held today, november 10, 2021, at 10:00 a.m. et. in order to access the webcast, members of the investment community should follow this link arcos dorados third quarter 2021 results webcast. a replay of the webcast will be available later today through february 10, 2022 in the investor section of the company’s website: www.arcosdorados.com/ir. definitions: systemwide comparable sales growth and systemwide comparable sales growth 2-year basis: refers to the change, measured in constant currency, in our company-operated and franchised restaurant sales in one period from a comparable period for restaurants that have been open for thirteen months or longer (year-over-year basis) or for twenty-five months or longer (2-year basis). while sales by our franchisees are not recorded as revenues by us, we believe the information is important in understanding our financial performance because these sales are the basis on which we calculate and record franchised revenues and are indicative of the financial health of our franchisee base. constant currency basis: refers to amounts calculated using the same exchange rate over the periods under comparison to remove the effects of currency fluctuations from this trend analysis (in this release, this could be calculated a one-year basis when comparing with the previous year or on a 2-year basis when comparing with the same period in 2019). to better discern underlying business trends, this release uses non-gaap financial measures that segregate year-over-year growth into two categories: (i) currency translation, (ii) constant currency growth. (i) currency translation reflects the impact on growth of the appreciation or depreciation of the local currencies in which we conduct our business against the us dollar (the currency in which our financial statements are prepared). (ii) constant currency growth reflects the underlying growth of the business excluding the effect from currency translation. excluding venezuela basis: due to the ongoing political and macroeconomic uncertainty prevailing in venezuela, and in order to provide greater clarity and visibility on the company’s financial and operating overall performance, this release focuses on the results on an “excluding-venezuela” basis, which is non-gaap measure. adjusted ebitda: in addition to financial measures prepared in accordance with the general accepted accounting principles (gaap), within this press release and the accompanying tables, we use a non-gaap financial measure titled ‘adjusted ebitda’. we use adjusted ebitda to facilitate operating performance comparisons from period to period. adjusted ebitda is defined as our operating income plus depreciation and amortization plus/minus the following losses/gains included within other operating income (expenses), net, and within general and administrative expenses in our statement of income: gains from sale or insurance recovery of property and equipment; write-offs of property and equipment; impairment of long-lived assets and goodwill; and reorganization and optimization plan expenses. we believe adjusted ebitda facilitates company-to-company operating performance comparisons by backing out potential differences caused by variations such as capital structures (affecting net interest expense and other financial charges), taxation (affecting income tax expense) and the age and book depreciation of facilities and equipment (affecting relative depreciation expense), which may vary for different companies for reasons unrelated to operating performance. figure 11 of this earnings release includes a reconciliation for adjusted ebitda. for more information, please see adjusted ebitda reconciliation in note 9 of our financial statements (6-k form) filed today with the s.e.c. about arcos dorados arcos dorados is the world’s largest independent mcdonald’s franchisee, operating the largest quick service restaurant chain in latin america and the caribbean. it has the exclusive right to own, operate and grant franchises of mcdonald’s restaurants in 20 latin american and caribbean countries and territories with more than 2,250 restaurants, operated by the company or by its sub-franchisees, that together employ over 90 thousand people (as of 09/30/2021). the company is also committed to the development of the communities in which it operates, to providing young people their first formal job opportunities and to utilize its scale for good to achieve a positive environmental impact. arcos dorados is listed for trading on the new york stock exchange (nyse: arco). to learn more about the company, please visit the investors section of our website: www.arcosdorados.com/ir. cautionary statement on forward-looking statements this press release contains forward-looking statements. the forward-looking statements contained herein include statements about the company’s business prospects, its ability to attract customers, its affordable platform, its expectation for revenue generation and its outlook and guidance for 2021. these statements are subject to the general risks inherent in arcos dorados' business. these expectations may or may not be realized. some of these expectations may be based upon assumptions or judgments that prove to be incorrect. in addition, arcos dorados' business and operations involve numerous risks and uncertainties, many of which are beyond the control of arcos dorados, which could result in arcos dorados' expectations not being realized or otherwise materially affect the financial condition, results of operations and cash flows of arcos dorados. additional information relating to the uncertainties affecting arcos dorados' business is contained in its filings with the securities and exchange commission. the forward-looking statements are made only as of the date hereof, and arcos dorados does not undertake any obligation to (and expressly disclaims any obligation to) update any forward-looking statements to reflect events or circumstances after the date such statements were made, or to reflect the occurrence of unanticipated events. third quarter and first nine months 2021 consolidated results 2021 2020 2021 2020 694,079 446,977 1,798,060 1,314,221 31,757 19,821 81,588 62,606 725,836 466,799 1,879,648 1,376,827 (244,527) (158,289) (640,541) (471,791) (125,228) (95,543) (349,493) (301,527) (204,293) (144,338) (565,226) (458,060) (35,623) (26,402) (92,521) (77,071) (13,342) (10,825) (37,321) (30,776) (53,522) (38,561) (147,840) (124,608) 1,442 3,100 15,046 (1,466) (675,093) (470,858) (1,817,896) (1,465,299) 50,743 (4,059) 61,752 (88,472) (14,028) (15,024) (39,735) (44,252) (809) 79 (6,190) (383) 0 5,118 0 18,070 (14,909) (8,555) (9,090) (44,995) 2,439 (111) 2,219 (132) 23,436 (22,552) 8,956 (160,164) 1,439 (7,049) (8,749) (11,344) 24,875 (29,601) 207 (171,508) (170) (10) (282) 20 24,705 (29,611) (75) (171,488) $ 0.12 $ (0.14) $ (0.00) $ (0.83) 210,478,322 208,951,412 210,355,905 207,757,910 50,743 (4,059) 61,752 (88,472) 31,032 30,841 91,194 96,463 7,512 (1,746) 7,428 2,660 89,287 25,036 160,374 10,651 12.3% 5.4% 8.5% 0.8% third quarter and first nine months 2021 consolidated results – excluding venezuela 2021 2020 2021 2020 691,910 446,182 1,793,528 1,311,716 31,451 19,724 80,944 62,296 723,361 465,906 1,874,472 1,374,012 (243,813) (158,259) (639,313) (471,515) (124,966) (95,374) (348,794) (300,714) (203,447) (143,624) (562,860) (455,767) (35,624) (26,402) (92,521) (77,071) (13,259) (10,760) (37,100) (30,489) (52,714) (37,822) (145,568) (122,347) 1,577 3,813 16,183 1,207 (672,247) (468,429) (1,809,973) (1,456,695) 51,115 (2,522) 64,499 (82,682) (14,030) (15,024) (39,738) (44,255) (809) 79 (6,190) (383) 0 5,118 0 18,070 (14,804) (8,634) (9,317) (45,185) 2,441 (111) 2,221 (132) 23,912 (21,095) 11,475 (154,567) 1,439 (7,123) (8,733) (11,403) 25,352 (28,218) 2,742 (165,970) (170) (10) (282) 20 25,182 (28,228) 2,460 (165,950) $ 0.12 $ (0.14) $ 0.01 $ (0.80) 210,478,322 208,951,412 210,355,905 207,757,910 51,115 (2,522) 64,499 (82,682) 30,912 30,350 90,737 95,284 7,541 (2,023) 7,376 1,551 89,568 25,805 162,613 14,153 12.4% 5.5% 8.7% 1.0% third quarter and first nine months 2021 results by division 2021 2020 2021 2020 275,229 192,402 43.0% 39.1% 704,219 609,017 15.6% 21.7% 133,783 108,257 23.6% 369,820 261,110 41.6% 131,307 107,364 22.3% 23.0% 364,644 258,292 41.2% 39.5% 114,047 68,326 66.9% 61.1% 309,989 216,302 43.3% 40.2% 202,778 97,814 107.3% 141.6% 495,620 290,398 70.7% 99.1% 725,837 466,799 55.5% 1,879,648 1,376,827 36.5% 723,361 465,906 55.3% 60.1% 1,874,472 1,374,010 36.4% 44.3% 36,925 7,676 381.0% 367.2% 57,100 (2,370) nm nm 11,062 4,959 123.1% 21,632 (5,244) nm 11,437 6,496 76.1% 77.3% 24,379 544 4383.6% 4284.6% 5,409 (5,227) nm nm 7,316 (15,736) nm nm 14,734 463 3080.8% 4052.5% 23,799 (27,846) nm nm (17,389) (11,932) -45.7% -63.1% (48,095) (37,276) 29.0% -51.4% 50,741 (4,061) nm 61,752 (88,472) nm 51,116 (2,524) nm nm 64,499 (82,684) nm nm 52,188 21,507 142.7% 135.8% 99,545 43,578 128.4% 131.0% 15,964 11,018 44.9% 38,786 12,817 202.6% 16,246 11,787 37.8% 38.7% 41,025 16,313 151.5% 147.0% 11,711 737 1489.5% 1460.0% 23,264 1,760 1221.8% 1209.5% 21,007 2,691 680.6% 837.9% 40,197 (13,436) nm nm (11,583) (10,919) -6.1% -22.9% (41,418) (34,068) 21.6% -44.2% 89,287 25,034 256.6% 160,374 10,651 1405.7% 89,569 25,803 247.1% 250.2% 162,613 14,147 1049.0% 1049.7% 3q21 5.23 20.02 97.22 3q20 5.38 22.06 73.27 summarized consolidated balance sheets 2021 2020 206,904 165,989 75,542 94,249 144,285 155,293 426,731 415,531 747,913 796,532 36,456 37,046 60,672 55,567 117,685 121,901 780,388 790,969 77,987 76,408 1,821,101 1,878,423 2,247,832 2,293,954 212,010 209,535 99,311 91,284 93,233 79,218 27,128 56,726 2,053 2,024 9,529 7,856 55,139 56,828 498,403 503,471 20,909 21,884 29,831 24,924 760,633 787,979 4,745 5,067 746,562 752,613 1,562,680 1,592,467 2,061,083 2,095,938 388,369 386,603 132,915 132,915 10,019 11,540 270,619 290,895 (596,486) (584,860) (19,367) (39,547) 186,069 197,546 680 470 186,749 198,016 2,247,832 2,293,954
