|
Revenue
|
3.11B | 3.40B | 3.45B | 3.81B | 3.95B | 4.24B | 4.19B | 4.69B | 5.20B | 6.03B | 6.78B | 7.68B | 9.63B | 12.73B | 14.37B | 16.29B | 18.83B |
|
Cost of Revenue
|
0.91B | 0.91B | 0.96B | 1.03B | 1.12B | 1.16B | 1.29B | 1.29B | 1.42B | 1.63B | 1.93B | 2.05B | 2.64B | 3.53B | 3.76B | 4.31B | 5.04B |
|
Gross Profit
|
2.20B | 2.49B | 2.49B | 2.77B | 2.82B | 3.09B | 2.90B | 3.40B | 3.78B | 4.39B | 4.86B | 5.63B | 6.99B | 9.20B | 10.61B | 11.97B | 13.80B |
|
Amortization - Intangibles
|
0.06B | 0.04B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.15B | 0.42B | 0.48B | 0.48B | 0.48B |
|
Research & Development
|
0.56B | 0.56B | 0.57B | 0.62B | 0.65B | 0.71B | 0.80B | 0.88B | 1.00B | 1.19B | 1.23B | 1.39B | 1.68B | 2.35B | 2.54B | 2.75B | 2.93B |
|
Selling, General & Administrative
|
0.28B | 0.35B | 0.34B | 0.38B | 0.41B | 0.44B | 0.48B | 0.52B | 0.55B | 0.66B | 0.60B | 0.68B | 0.98B | 1.46B | 1.30B | 1.42B | 1.60B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | 0.22B | 0.01B |
|
Other Operating Expenses
|
1.59B | 1.59B | 1.46B | 1.64B | 1.68B | 1.78B | 2.17B | 2.05B | 2.23B | 2.62B | 3.10B | 3.43B | 4.47B | 6.35B | 7.39B | 8.26B | 9.36B |
|
Operating Expenses
|
2.43B | 2.50B | 2.37B | 2.64B | 2.74B | 2.94B | 3.45B | 3.45B | 3.78B | 4.46B | 4.93B | 5.50B | 7.13B | 10.15B | 11.23B | 12.65B | 13.91B |
|
Operating Income
|
0.68B | 0.90B | 1.08B | 1.17B | 1.21B | 1.30B | 0.74B | 1.24B | 1.42B | 1.56B | 1.85B | 2.18B | 2.50B | 2.57B | 3.14B | 3.63B | 4.92B |
|
EBIT
|
0.68B | 0.90B | 1.08B | 1.17B | 1.21B | 1.30B | 0.74B | 1.24B | 1.42B | 1.56B | 1.85B | 2.18B | 2.50B | 2.57B | 3.14B | 3.63B | 4.92B |
|
Other Non Operating Income
|
0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.03B | 0.00B | -0.00B | 0.00B | 0.03B | 0.04B | 0.04B | 0.09B | 0.05B | 0.10B | 0.16B | 0.16B |
|
Non Operating Income
|
0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.03B | 0.00B | -0.00B | 0.00B | 0.03B | 0.04B | 0.04B | 0.09B | 0.05B | 0.10B | 0.16B | 0.16B |
|
EBT
|
0.65B | 0.86B | 1.04B | 1.14B | 1.19B | 1.30B | 0.71B | 1.20B | 1.39B | 1.57B | 1.88B | 2.20B | 2.56B | 2.54B | 2.99B | 3.55B | 4.83B |
|
Tax Provisions
|
0.21B | 0.29B | 0.35B | 0.37B | 0.38B | 0.45B | 0.30B | 0.40B | 0.41B | 0.24B | 0.32B | 0.37B | 0.49B | 0.48B | 0.60B | 0.59B | 0.96B |
|
Profit After Tax
|
0.45B | 0.57B | 0.69B | 0.79B | 0.86B | 0.91B | 0.41B | 0.98B | 0.98B | 1.33B | 1.56B | 1.83B | 2.06B | 2.07B | 2.38B | 2.96B | 3.87B |
|
Income from Continuing Operations
|
0.45B | 0.56B | 0.69B | 0.76B | 0.81B | 0.85B | 0.41B | 0.81B | 0.98B | 1.33B | 1.56B | 1.83B | 2.06B | 2.07B | 2.38B | 2.96B | 3.87B |
|
Consolidated Net Income
|
0.45B | 0.01B | -0.05B | 0.03B | 0.05B | 0.05B | -0.05B | 0.17B | 0.98B | 1.33B | 1.56B | 1.83B | 2.06B | 2.07B | 2.38B | 2.96B | 3.87B |
|
Income towards Parent Company
|
0.45B | 0.01B | -0.05B | 0.03B | 0.05B | 0.05B | -0.05B | 0.17B | 0.98B | 1.33B | 1.56B | 1.83B | 2.06B | 2.07B | 2.38B | 2.96B | 3.87B |
|
Net Income towards Common Stockholders
|
0.45B | 0.01B | -0.05B | 0.03B | 0.05B | 0.05B | -0.05B | 0.17B | 0.98B | 1.33B | 1.56B | 1.83B | 2.06B | 2.07B | 2.38B | 2.96B | 3.87B |
|
EPS (Basic)
|
1.39 | 1.82 | 2.24 | 2.67 | 2.89 | 3.18 | 1.47 | 3.73 | 3.83 | 5.18 | 5.99 | 6.99 | 7.65 | 7.38 | 8.49 | 10.58 | 13.82 |
|
EPS (Weighted Average and Diluted)
|
1.35 | 1.77 | 2.17 | 2.60 | 2.83 | 3.12 | 1.45 | 3.69 | 3.78 | 5.09 | 5.89 | 6.92 | 7.56 | 7.28 | 8.42 | 10.43 | 13.67 |
|
Shares Outstanding (Weighted Average)
|
0.32B | 0.32B | 0.30B | 0.29B | 0.30B | 0.28B | 0.28B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.28B | 0.28B | 0.28B | 0.28B |
|
Shares Outstanding (Diluted Average)
|
0.33B | 0.33B | 0.32B | 0.30B | 0.30B | 0.29B | 0.29B | 0.27B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.28B | 0.28B | 0.28B | 0.28B |
|
EBITDA
|
0.68B | 0.90B | 1.08B | 1.17B | 1.21B | 1.30B | 0.74B | 1.24B | 1.42B | 1.56B | 1.85B | 2.18B | 2.50B | 2.57B | 3.14B | 3.63B | 4.92B |
|
Interest Expenses
|
0.05B | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.01B | 0.01B | 0.03B | 0.08B | 0.25B | 0.24B | 0.25B |
|
Tax Rate
|
31.55% | 34.11% | 33.97% | 32.86% | 31.90% | 34.38% | 41.99% | 33.00% | 29.14% | 15.13% | 17.22% | 16.92% | 19.33% | 18.73% | 20.24% | 16.54% | 19.96% |