|
Revenue
|
9.77B | 10.71B | 11.70B | 13.28B | 14.87B | 16.45B | 19.16B | 21.32B | 22.39B | 24.72B | 26.51B | 23.52B | 29.06B | 32.25B | 35.98B | 36.18B | 37.18B |
|
Cost of Revenue
|
4.32B | 4.42B | 4.92B | 5.81B | 6.38B | 6.86B | 7.79B | 8.51B | 7.07B | 7.93B | 8.53B | 7.69B | 8.74B | 10.32B | 11.41B | 11.18B | 11.66B |
|
Gross Profit
|
5.45B | 6.29B | 6.78B | 7.46B | 8.48B | 9.59B | 11.38B | 12.81B | 15.32B | 16.79B | 17.98B | 15.82B | 20.32B | 21.93B | 24.57B | 25.00B | 25.53B |
|
Selling, General & Administrative
|
0.45B | 0.70B | 0.75B | 0.80B | 0.94B | 0.99B | 1.20B | 1.41B | 1.41B | 1.71B | 1.82B | 1.68B | 1.93B | 2.03B | 2.44B | 2.52B | 2.62B |
|
Restructuring Costs
|
0.33B | 0.05B | | | 2.78B | | | | 0.15B | 0.22B | 0.14B | 0.28B | 0.17B | 0.05B | 0.02B | | 0.89B |
|
Other Operating Expenses
|
8.55B | 8.68B | 9.43B | 10.69B | -2.78B | 0.02B | 14.61B | 0.01B | 0.09B | 0.50B | 0.62B | 20.32B | -0.86B | 25.79B | 0.09B | 28.55B | 30.99B |
|
Operating Expenses
|
9.33B | 9.44B | 10.18B | 11.49B | 15.44B | 13.63B | 15.81B | 17.46B | 18.64B | 21.14B | 22.73B | 22.28B | 24.57B | 27.87B | 30.49B | 31.07B | 34.50B |
|
Operating Income
|
0.56B | 1.42B | 1.73B | 2.00B | -0.33B | 3.08B | 3.60B | 4.17B | 4.13B | 3.88B | 4.08B | 1.56B | 4.87B | 4.62B | 5.87B | 5.41B | 2.94B |
|
EBIT
|
0.56B | 1.42B | 1.73B | 2.00B | -0.33B | 3.08B | 3.60B | 4.17B | 4.13B | 3.88B | 4.08B | 1.56B | 4.87B | 4.62B | 5.87B | 5.41B | 2.94B |
|
Interest & Investment Income
|
0.04B | 0.05B | 0.12B | 0.09B | 0.12B | 0.14B | 0.04B | 0.10B | 0.18B | 0.19B | 0.10B | 0.04B | 0.09B | 0.10B | 0.08B | 0.12B | 0.11B |
|
Other Non Operating Income
|
| | | | | | -0.06B | | | | | | | | | | |
|
EBT
|
0.56B | 1.44B | 1.81B | 2.06B | -0.23B | 3.16B | 3.90B | 4.20B | 4.32B | 5.78B | 4.47B | 1.16B | 5.36B | 4.23B | 5.40B | 4.97B | 2.51B |
|
Tax Provisions
|
0.23B | 0.49B | 0.56B | 0.67B | -0.24B | 1.09B | 1.14B | 1.38B | 1.43B | 1.26B | 0.87B | 0.24B | 1.16B | 0.95B | 1.28B | 1.21B | 0.65B |
|
Profit After Tax
|
0.39B | 0.95B | 1.25B | 1.38B | 0.01B | 2.07B | 2.76B | 2.82B | 2.88B | 4.52B | 3.60B | 0.93B | 4.20B | 3.28B | 4.12B | 3.76B | 1.86B |
|
Equity Income
|
| 0.15B | 0.17B | 0.21B | 0.25B | 0.27B | 0.25B | 0.32B | 0.39B | 0.30B | 0.30B | 0.32B | 0.39B | 0.23B | 0.30B | 0.30B | 0.25B |
|
Income from Non-Controlling Interests
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Income from Continuing Operations
|
0.33B | 0.95B | 1.25B | 1.38B | 0.01B | 2.07B | 2.76B | 2.82B | 2.88B | 4.52B | 3.59B | 0.92B | 4.20B | 3.28B | 4.12B | 3.76B | 1.86B |
|
Consolidated Net Income
|
0.33B | 0.95B | 1.25B | 1.38B | 0.01B | 2.07B | 2.76B | 2.82B | 2.88B | 4.52B | 3.59B | 0.92B | 4.20B | 3.28B | 4.12B | 3.76B | 1.86B |
|
Income towards Parent Company
|
0.33B | 0.95B | 1.25B | 1.38B | 0.01B | 2.07B | 2.76B | 2.82B | 2.88B | 4.52B | 3.59B | 0.92B | 4.20B | 3.28B | 4.12B | 3.76B | 1.86B |
|
Net Income towards Common Stockholders
|
0.33B | 0.95B | 1.25B | 1.38B | 0.01B | 2.07B | 2.76B | 2.82B | 2.88B | 4.52B | 3.59B | 0.92B | 4.20B | 3.28B | 4.12B | 3.76B | 1.86B |
|
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 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding (Weighted Average)
|
1.47B | 1.48B | 1.49B | 1.52B | 1.50B | 1.50B | 1.48B | 1.47B | 1.44B | 1.35B | 1.20B | 1.17B | 1.18B | 1.15B | 1.15B | 1.13B | 1.14B |
|
Shares Outstanding (Diluted Average)
|
0.75B | 0.76B | 0.77B | 0.77B | 1.52B | 1.53B | 1.51B | 1.49B | 1.46B | 1.39B | 1.23B | 1.18B | 1.19B | 1.16B | 1.15B | 1.14B | 1.14B |
|
EBITDA
|
0.56B | 1.42B | 1.23B | 1.36B | 0.05B | 3.08B | 3.60B | 4.17B | 4.13B | 3.88B | 4.08B | 1.56B | 4.87B | 4.62B | 5.87B | 5.41B | 2.94B |
|
Interest Expenses
|
0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.07B | 0.08B | 0.09B | 0.17B | 0.33B | 0.44B | 0.47B | 0.48B | 0.55B | 0.56B | 0.54B |
|
Tax Rate
|
40.47% | 34.01% | 31.09% | 32.75% | | 34.56% | 29.30% | 32.86% | 33.18% | 21.83% | 19.52% | 20.59% | 21.59% | 22.41% | 23.64% | 24.29% | 25.95% |