|
Revenue
|
6.73B | 8.03B | 9.25B | 10.84B | 13.09B | 15.45B | 17.77B | 21.45B | 25.37B | 27.52B | 29.77B | 31.80B |
|
Cost of Revenue
|
0.79B | 0.95B | 0.94B | 0.97B | 1.14B | 1.31B | 1.40B | 1.86B | 2.44B | 2.26B | 1.81B | 2.00B |
|
Gross Profit
|
5.94B | 7.07B | 8.31B | 9.87B | 11.95B | 14.14B | 16.37B | 19.59B | 22.93B | 25.26B | 27.96B | 29.80B |
|
Depreciation & Amortization - Total
|
0.38B | 0.43B | 0.52B | 0.57B | 0.65B | 0.63B | | | | | | |
|
Research & Development
|
0.73B | 0.75B | 0.79B | 0.83B | 1.74B | 1.83B | 2.08B | 2.64B | 3.04B | 3.25B | 2.97B | 2.98B |
|
Selling, General & Administrative
|
0.38B | 0.73B | 0.87B | 1.03B | 1.26B | 1.54B | 1.71B | 2.07B | 2.11B | 2.10B | 2.06B | 2.15B |
|
Restructuring Costs
|
| | 0.05B | | | | | | | | | |
|
Other Operating Expenses
|
4.15B | 4.84B | 5.56B | 6.82B | 7.32B | 9.26B | 11.26B | 13.45B | 15.96B | 18.33B | 19.71B | 21.35B |
|
Operating Expenses
|
5.64B | 6.76B | 7.79B | 9.26B | 10.97B | 13.26B | 15.05B | 18.16B | 21.11B | 23.68B | 24.74B | 26.47B |
|
Operating Income
|
1.09B | 1.27B | 1.46B | 1.59B | 2.13B | 2.19B | 2.72B | 3.29B | 4.26B | 3.84B | 5.03B | 5.33B |
|
EBIT
|
1.09B | 1.27B | 1.46B | 1.59B | 2.13B | 2.19B | 2.72B | 3.29B | 4.26B | 3.84B | 5.03B | 5.33B |
|
Non Operating Income
|
-0.01B | -0.01B | 0.03B | 0.04B | 0.07B | 0.18B | 0.28B | 1.78B | -0.16B | -0.47B | 0.38B | 0.00B |
|
EBT
|
1.08B | 1.26B | 1.49B | 1.63B | 2.20B | 2.38B | 3.00B | 5.07B | 4.10B | 3.37B | 5.41B | 5.33B |
|
Tax Provisions
|
0.13B | 0.84B | 0.26B | 0.23B | 0.41B | 0.32B | 0.54B | 0.86B | -0.07B | 0.95B | 1.17B | 1.18B |
|
Profit After Tax
|
0.95B | 0.42B | 1.23B | 1.40B | 1.79B | 2.06B | 2.46B | 4.20B | 4.17B | 2.42B | 4.25B | 4.15B |
|
Income from Continuing Operations
|
0.95B | 0.42B | 1.23B | 1.40B | 1.79B | 2.06B | 2.46B | 4.20B | 4.17B | 2.42B | 4.25B | 4.15B |
|
Consolidated Net Income
|
0.95B | 0.42B | 1.23B | 1.40B | 1.79B | 2.06B | 2.46B | 4.20B | 4.17B | 2.42B | 4.25B | 4.15B |
|
Income towards Parent Company
|
0.95B | 0.42B | 1.23B | 1.40B | 1.79B | 2.06B | 2.46B | 4.20B | 4.17B | 2.42B | 4.25B | 4.15B |
|
Net Income towards Common Stockholders
|
0.95B | 0.42B | 1.23B | 1.40B | 1.79B | 2.06B | 2.46B | 4.20B | 4.17B | 2.42B | 4.25B | 4.15B |
|
EPS (Basic)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
EPS (Weighted Average and Diluted)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding (Weighted Average)
|
| 1.22B | 1.22B | 1.21B | 1.20B | 1.18B | 1.17B | 1.17B | 1.17B | 1.14B | 1.08B | 1.00B |
|
Shares Outstanding (Diluted Average)
|
1.22B | 1.22B | 1.23B | 1.22B | 1.22B | 1.20B | 1.19B | 1.19B | 1.19B | 1.16B | 1.11B | 1.04B |
|
EBITDA
|
1.47B | 1.70B | 1.98B | 2.16B | 2.78B | 2.82B | 2.72B | 3.29B | 4.26B | 3.84B | 5.03B | 5.33B |
|
Tax Rate
|
11.90% | 66.77% | 17.47% | 14.10% | 18.41% | 13.43% | 17.98% | 17.04% | | 28.13% | 21.53% | 22.18% |