|
Revenue
|
| | | 24.51B | | | | 34.20B | | | | 48.08B | | | | 61.09B | | | | 74.45B | | | | 88.99B | | | | 107.01B | | | | 135.99B | | | | 177.87B | | | | 232.89B | | | | 280.52B | | | | 386.06B | | | | 469.82B | | | | 513.98B | | | | 574.78B | | | | 637.96B | | | |
|
Cost of Revenue
|
| | | 18.98B | 0.12B | 0.08B | 0.10B | 26.56B | 0.11B | 0.13B | 0.14B | 37.29B | | | | 45.97B | | | | 54.18B | | | | 62.75B | | | | 71.65B | | | | 88.27B | | | | 111.93B | | | | 139.16B | | | | 165.54B | | | | 233.31B | | | | 272.34B | | | | 288.83B | | | | 304.74B | | | | 326.29B | | | |
|
Gross Profit
|
| | | 5.53B | | | | 7.64B | | | | 10.79B | | | | 15.12B | | | | 20.27B | | | | 26.24B | | | | 35.35B | | | | 47.72B | | | | 65.93B | | | | 93.73B | | | | 114.99B | | | | 152.76B | | | | 197.48B | | | | 225.15B | | | | 270.05B | | | | 311.67B | | | |
|
Research & Development
|
| | | 1.24B | | | | 1.73B | | | | 2.91B | | | | 4.56B | | | | 6.57B | | | | 9.28B | | | | 12.54B | | | | 16.09B | | | | 22.62B | | | | 28.84B | | | | 35.93B | | | | 42.74B | | | | 56.05B | | | | 73.21B | | | | 85.62B | | | | 88.54B | | | |
|
Selling, General & Administrative
|
| | | 0.33B | | | | 0.47B | | | | 0.66B | | | | 0.90B | | | | 1.13B | | | | 1.55B | | | | 1.75B | | | | 2.43B | | | | 3.67B | | | | 4.34B | | | | 5.20B | | | | 6.67B | | | | 8.82B | | | | 11.89B | | | | 11.82B | | | | 11.36B | | | |
|
Other Operating Expenses
|
| | | -0.10B | | | | -0.11B | | | | 43.65B | | | | 54.96B | | | | 66.01B | | | | 77.98B | | | | 90.49B | | | | 113.28B | | | | 147.47B | | | | -0.30B | | | | -0.20B | | | | 0.07B | | | | -0.06B | | | | -1.26B | | | | -0.77B | | | | -0.76B | | | |
|
Operating Expenses
|
| | | 23.38B | | | | 32.80B | | | | 47.22B | | | | 60.42B | | | | 73.71B | | | | 88.81B | | | | 104.77B | | | | 131.80B | | | | 173.76B | | | | 220.47B | | | | 265.98B | | | | 363.17B | | | | 444.94B | | | | 501.74B | | | | 537.93B | | | | 569.37B | | | |
|
Operating Income
|
| | | 1.13B | | | | 1.41B | | | | 0.86B | | | | 0.68B | | | | 0.74B | | | | 0.18B | | | | 2.23B | | | | 4.19B | | | | 4.11B | | | | 12.42B | | | | 14.54B | | | | 22.90B | | | | 24.88B | | | | 12.25B | | | | 36.85B | | | | 68.59B | | | |
|
EBIT
|
| | | 1.13B | | | | 1.41B | | | | 0.86B | | | | 0.68B | | | | 0.74B | | | | 0.18B | | | | 2.23B | | | | 4.19B | | | | 4.11B | | | | 12.42B | | | | 14.54B | | | | 22.90B | | | | 24.88B | | | | 12.25B | | | | 36.85B | | | | 68.59B | | | |
|
Interest & Investment Income
|
| | | 0.04B | | | | 0.05B | | | | 0.06B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.05B | | | | 0.10B | | | | 0.20B | | | | 0.44B | | | | 0.83B | | | | 0.56B | | | | 0.45B | | | | 0.99B | | | | 2.95B | | | | 4.68B | | | |
|
Other Non Operating Income
|
| | | 0.03B | | | | 0.08B | | | | 0.08B | | | | -0.08B | | | | -0.14B | | | | -0.12B | | | | -0.26B | | | | 0.09B | | | | 0.35B | | | | -0.18B | | | | 0.20B | | | | 2.37B | | | | 14.63B | | | | -16.81B | | | | 0.94B | | | | -2.25B | | | |
|
Non Operating Income
|
| | | 0.03B | | | | 0.09B | | | | 0.08B | | | | 0.17B | | | | -0.24B | | | | -0.29B | | | | -0.67B | | | | -0.29B | | | | 0.35B | | | | -1.16B | | | | -0.56B | | | | 2.37B | | | | 14.63B | | | | -18.18B | | | | 0.94B | | | | -2.25B | | | |
|
EBT
|
| | | 1.16B | | | | 1.50B | | | | 0.93B | | | | 0.88B | | | | 0.70B | | | | -0.40B | | | | 1.57B | | | | 3.89B | | | | 3.81B | | | | 11.26B | | | | 13.98B | | | | 24.18B | | | | 38.15B | | | | -5.94B | | | | 37.56B | | | | 68.61B | | | |
|
Tax Provisions
|
| | | 0.25B | | | | 0.35B | | | | 0.29B | | | | 0.69B | | | | 0.32B | | | | 0.48B | | | | 0.95B | | | | 1.43B | | | | 0.77B | | | | 1.20B | | | | 2.40B | | | | 2.90B | | | | 4.80B | | | | -3.22B | | | | 7.12B | | | | 9.30B | | | |
|
Profit After Tax
|
0.68B | 0.66B | 0.74B | 0.90B | 1.02B | 1.09B | 1.12B | 1.15B | 1.05B | 1.04B | 0.87B | 0.63B | 0.56B | 0.38B | 0.04B | -0.04B | -0.09B | -0.10B | 0.13B | 0.27B | 0.30B | 0.18B | -0.22B | -0.24B | -0.41B | -0.19B | 0.33B | 0.60B | 1.17B | 1.93B | 2.10B | 2.37B | 2.58B | 1.92B | 1.93B | 3.03B | 3.94B | 6.28B | 8.90B | 10.07B | 12.01B | 12.10B | 11.35B | 11.59B | 10.56B | 13.18B | 17.38B | 21.33B | 26.90B | 29.44B | 26.26B | 33.36B | 21.41B | 11.61B | 11.32B | -2.72B | 4.29B | 13.07B | 20.08B | 30.43B | 37.68B | 44.42B | 49.87B | 59.25B | 65.94B | 70.62B | 76.48B |
|
Equity Income
|
| | | -0.01B | | | | 0.01B | | | | -0.01B | | | | -0.15B | | | | -0.07B | | | | 0.04B | | | | -0.02B | | | | -0.10B | | | | -0.00B | | | | 0.01B | | | | -0.01B | | | | 0.02B | | | | 0.00B | | | | -0.00B | | | | -0.01B | | | | -0.10B | | | |
|
Income from Continuing Operations
|
| | | 0.91B | | | | 1.15B | | | | 0.64B | | | | 0.19B | | | | 0.39B | | | | -0.89B | | | | 0.62B | | | | 2.47B | | | | 3.04B | | | | 10.06B | | | | 11.58B | | | | 21.28B | | | | 33.35B | | | | -2.72B | | | | 30.44B | | | | 59.31B | | | |
|
Consolidated Net Income
|
| | | 0.91B | | | | 1.15B | | | | 0.64B | | | | 0.19B | | | | 0.39B | | | | -0.89B | | | | 0.62B | | | | 2.47B | | | | 3.04B | | | | 10.06B | | | | 11.58B | | | | 21.28B | | | | 33.35B | | | | -2.72B | | | | 30.44B | | | | 59.31B | | | |
|
Income towards Parent Company
|
| | | 0.91B | | | | 1.15B | | | | 0.64B | | | | 0.19B | | | | 0.39B | | | | -0.89B | | | | 0.62B | | | | 2.47B | | | | 3.04B | | | | 10.06B | | | | 11.58B | | | | 21.28B | | | | 33.35B | | | | -2.72B | | | | 30.44B | | | | 59.31B | | | |
|
Net Income towards Common Stockholders
|
| | | 0.91B | | | | 1.15B | | | | 0.64B | | | | 0.19B | | | | 0.39B | | | | -0.89B | | | | 0.62B | | | | 2.47B | | | | 3.04B | | | | 10.06B | | | | 11.58B | | | | 21.28B | | | | 33.35B | | | | -2.72B | | | | 30.44B | | | | 59.31B | | | |
|
EPS (Basic)
|
| | | 2.08 | | | | 2.58 | | | | 1.39 | | | | -0.09 | | | | 0.60 | | | | -0.52 | | | | 1.28 | | | | 5.01 | | | | 6.32 | | | | 20.68 | | | | 23.46 | | | | 2.13 | | | | 3.30 | | | | -0.27 | | | | 2.95 | | | | 5.66 | | | |
|
EPS (Weighted Average and Diluted)
|
| | | 2.04 | | | | 2.53 | | | | 1.37 | | | | -0.09 | | | | 0.59 | | | | -0.52 | | | | 1.25 | | | | 4.90 | | | | 6.15 | | | | 20.14 | | | | 23.01 | | | | 2.09 | | | | 3.24 | | | | -0.27 | | | | 2.90 | | | | 5.53 | | | |
|
Shares Outstanding (Weighted Average)
|
| | | 8.66B | | | | 8.98B | | | | 9.10B | | | | 9.06B | | | | 9.15B | | | | 9.26B | | | | 9.38B | | | | 9.50B | | | | 9.64B | | | | 9.78B | | | | 9.92B | | | | 10.04B | | | | 10.14B | | | | 10.25B | | | | 10.33B | | | | 10.52B | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | 0.47B | | | | 0.46B | | | | 0.48B | | | | 0.48B | | | | 0.49B | | | | 0.50B | | | | 0.50B | | | | 10.20B | | | | 10.30B | | | | 10.19B | | | | 10.49B | | | | 10.72B | | | |
|
EBITDA
|
| | | 1.13B | | | | 1.41B | | | | 0.86B | | | | 0.68B | | | | 0.74B | | | | 0.18B | | | | 2.23B | | | | 4.19B | | | | 4.11B | | | | 12.42B | | | | 14.54B | | | | 22.90B | | | | 24.88B | | | | 12.25B | | | | 36.85B | | | | 68.59B | | | |
|
Interest Expenses
|
| | | 0.03B | | | | 0.04B | | | | 0.07B | | | | 0.09B | | | | 0.14B | | | | 0.21B | | | | 0.46B | | | | 0.48B | | | | 0.85B | | | | 1.42B | | | | 1.60B | | | | 1.65B | | | | 1.81B | | | | 2.37B | | | | 3.18B | | | | 2.41B | | | |
|
Tax Rate
|
| | | 21.79% | | | | 23.51% | | | | 31.16% | | | | 78.57% | | | | 45.03% | | | | | | | | 60.59% | | | | 36.61% | | | | 20.20% | | | | 10.66% | | | | 17.17% | | | | 11.99% | | | | 12.58% | | | | 54.19% | | | | 18.96% | | | | 13.55% | | | |