|
Revenue
|
9.83B | 10.55B | 11.53B | 11.92B | 12.26B | 12.95B | 12.89B | 13.21B | 14.02B | 14.95B | 16.65B | 17.22B | 19.82B | 20.72B | 22.74B | 24.46B |
|
Cost of Revenue
|
2.87B | 3.15B | 2.92B | 2.96B | 2.96B | 3.13B | 3.14B | 3.09B | 3.28B | 3.58B | 4.24B | 4.03B | 4.08B | 4.37B | 4.36B | 4.64B |
|
Gross Profit
|
6.96B | 7.40B | 8.61B | 8.96B | 9.30B | 9.82B | 9.75B | 10.12B | 10.74B | 11.37B | 12.41B | 13.20B | 15.74B | 16.35B | 18.38B | 19.81B |
|
Other Operating Expenses
|
9.05B | 9.61B | 9.89B | 10.10B | 10.18B | 10.65B | 10.47B | 10.78B | 11.37B | 12.19B | 13.97B | 14.16B | 15.51B | 16.44B | 17.45B | 18.64B |
|
Operating Expenses
|
9.05B | 9.61B | 9.89B | 10.10B | 10.18B | 10.65B | 10.47B | 10.78B | 11.37B | 12.19B | 13.97B | 14.16B | 15.51B | 16.44B | 17.45B | 18.64B |
|
Operating Income
|
0.78B | 0.94B | 1.64B | 1.83B | 2.08B | 2.30B | 2.42B | 2.43B | 2.65B | 2.76B | 2.68B | 3.07B | 4.31B | 4.28B | 5.28B | 5.82B |
|
EBIT
|
0.78B | 0.94B | 1.64B | 1.83B | 2.08B | 2.30B | 2.42B | 2.43B | 2.65B | 2.76B | 2.68B | 3.07B | 4.31B | 4.28B | 5.28B | 5.82B |
|
Non Operating Investment Income
|
| | | | | | | | | -0.01B | 0.02B | -0.02B | 0.06B | 0.02B | 0.01B | 0.01B |
|
Interest & Investment Income
|
0.02B | 0.04B | 0.03B | 0.02B | 0.07B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.00B | 0.01B | 0.08B | 0.08B |
|
Other Non Operating Income
|
| | -0.07B | | -0.02B | -0.14B | | | | | -0.03B | | | | | |
|
EBT
|
0.55B | 0.77B | 1.40B | 1.70B | 1.97B | 2.06B | 2.31B | 2.48B | 2.64B | 2.24B | 2.44B | 2.79B | 4.21B | 4.08B | 5.03B | 5.48B |
|
Tax Provisions
|
0.02B | 0.20B | 0.42B | 0.49B | 0.59B | 0.59B | 0.67B | 0.69B | 1.13B | 0.57B | 0.67B | 0.75B | 1.03B | 0.99B | 1.22B | 1.36B |
|
Profit After Tax
|
0.53B | 0.87B | 1.01B | 1.20B | 1.39B | 1.50B | 1.64B | 1.79B | 1.51B | 1.67B | 1.77B | 2.05B | 3.17B | 3.09B | 3.80B | 4.12B |
|
Income from Non-Controlling Interests
|
0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B |
|
Income from Continuing Operations
|
0.53B | 0.56B | 0.98B | 1.20B | 1.38B | 1.47B | 1.64B | 1.79B | 1.51B | 1.67B | 1.77B | 2.05B | 3.17B | 3.09B | 3.80B | 4.12B |
|
Consolidated Net Income
|
-0.29B | 0.31B | 0.03B | -0.00B | 0.01B | 0.03B | 1.64B | 1.79B | 0.00B | 1.67B | 1.77B | 2.05B | 3.17B | 3.09B | 3.80B | 4.12B |
|
Income towards Parent Company
|
-0.29B | 0.31B | 0.03B | -0.00B | 0.01B | 0.03B | 1.64B | 1.79B | 0.00B | 1.67B | 1.77B | 2.05B | 3.17B | 3.09B | 3.80B | 4.12B |
|
Net Income towards Common Stockholders
|
-0.29B | 0.31B | 0.03B | -0.00B | 0.01B | 0.03B | 1.64B | 1.79B | 0.00B | 1.67B | 1.77B | 2.05B | 3.17B | 3.09B | 3.80B | 4.12B |
|
EPS (Basic)
|
0.97 | 1.56 | 1.82 | 2.16 | 2.47 | 2.69 | 3.01 | 3.41 | 2.91 | 3.26 | 3.44 | 3.98 | 6.20 | 6.11 | 7.60 | 8.26 |
|
EPS (Weighted Average and Diluted)
|
0.96 | 1.55 | 1.79 | 2.13 | 2.43 | 2.65 | 2.98 | 3.38 | 2.87 | 3.23 | 3.41 | 3.94 | 6.13 | 6.04 | 7.53 | 8.18 |
|
Shares Outstanding (Weighted Average)
|
0.53B | 0.54B | 0.54B | 0.54B | 0.55B | 0.54B | 0.52B | 0.52B | 0.51B | 0.50B | 0.50B | 0.51B | 0.50B | 0.49B | 0.49B | 0.49B |
|
Shares Outstanding (Diluted Average)
|
0.52B | 0.54B | 0.55B | 0.55B | 0.56B | 0.55B | 0.54B | 0.52B | 0.52B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.50B | 0.50B |
|
EBITDA
|
0.78B | 0.94B | 1.64B | 1.83B | 2.08B | 2.30B | 2.42B | 2.43B | 2.65B | 2.76B | 2.68B | 3.07B | 4.31B | 4.28B | 5.28B | 5.82B |
|
Interest Expenses
|
0.24B | 0.23B | 0.20B | 0.18B | 0.17B | 0.17B | 0.16B | 0.19B | 0.24B | 0.29B | 0.52B | 0.52B | 0.44B | 0.47B | 0.58B | 0.70B |
|
Tax Rate
|
3.80% | 26.53% | 30.06% | 29.01% | 30.11% | 28.49% | 29.09% | 27.62% | 42.87% | 25.58% | 27.31% | 26.75% | 24.57% | 24.38% | 24.35% | 24.87% |