|
Revenue
|
19.00B | 20.29B | 21.94B | 23.19B | 25.88B | 27.42B | 29.08B | 30.94B | 33.18B | 35.86B | 38.97B | 41.72B | 32.14B | 48.55B | 49.94B | 54.22B | 56.36B |
|
Cost of Revenue
|
14.43B | 14.97B | 16.04B | 16.85B | 18.52B | 19.61B | 20.78B | 22.03B | 23.57B | 25.50B | 27.83B | 29.85B | 24.53B | 34.71B | 36.15B | 37.95B | 39.11B |
|
Gross Profit
|
4.57B | 5.32B | 5.90B | 6.34B | 7.36B | 7.82B | 8.30B | 8.91B | 9.62B | 10.36B | 11.14B | 11.87B | 7.60B | 13.84B | 13.79B | 16.27B | 17.25B |
|
Selling, General & Administrative
|
3.14B | 3.33B | 3.71B | 3.89B | 4.25B | 4.47B | 4.70B | 5.21B | 5.77B | 6.38B | 6.92B | 7.45B | 7.02B | 9.08B | 8.93B | 10.47B | 10.95B |
|
Operating Expenses
|
3.14B | 3.33B | 3.71B | 3.89B | 4.25B | 4.47B | 4.70B | 5.21B | 5.77B | 6.38B | 6.92B | 7.45B | 7.02B | 9.08B | 8.93B | 10.47B | 10.95B |
|
Operating Income
|
1.16B | 1.99B | 2.19B | 2.45B | 3.44B | 3.68B | 3.93B | 4.10B | 4.26B | 4.40B | 4.22B | 4.42B | 0.58B | 4.75B | 4.86B | 5.80B | 6.30B |
|
EBIT
|
1.16B | 1.99B | 2.19B | 2.45B | 3.44B | 3.68B | 3.93B | 4.10B | 4.26B | 4.40B | 4.22B | 4.42B | 0.58B | 4.75B | 4.86B | 5.80B | 6.30B |
|
Other Non Operating Income
|
| | | | | | -0.02B | | -0.05B | | | | -0.31B | -0.24B | | | |
|
Non Operating Income
|
| -0.04B | -0.04B | -0.04B | -0.03B | -0.03B | -0.04B | -0.05B | -0.04B | -0.03B | -0.01B | -0.01B | -0.18B | -0.12B | -0.01B | 0.17B | 0.18B |
|
EBT
|
1.45B | 1.95B | 2.16B | 2.41B | 3.08B | 3.32B | 3.55B | 3.66B | 3.72B | 3.86B | 4.17B | 4.41B | 0.09B | 4.40B | 4.64B | 5.97B | 6.48B |
|
Tax Provisions
|
0.54B | 0.74B | 0.82B | 0.92B | 1.17B | 1.18B | 1.33B | 1.38B | 1.42B | 1.25B | 1.11B | 1.13B | -0.00B | 1.11B | 1.14B | 1.49B | 1.62B |
|
Profit After Tax
|
0.91B | 1.21B | 1.34B | 1.50B | 1.91B | 2.14B | 2.22B | 2.28B | 2.30B | 2.61B | 3.06B | 3.27B | 0.09B | 3.28B | 3.50B | 4.47B | 4.86B |
|
Income from Continuing Operations
|
0.91B | 1.21B | 1.34B | 1.50B | 1.91B | 2.14B | 2.22B | 2.28B | 2.30B | 2.61B | 3.06B | 3.27B | 0.09B | 3.28B | 3.50B | 4.47B | 4.86B |
|
Consolidated Net Income
|
-0.03B | 1.21B | 0.00B | 1.50B | 1.91B | 2.14B | 2.22B | 2.28B | 2.30B | 2.61B | 3.06B | 3.27B | 0.09B | 3.28B | 3.50B | 4.47B | 4.86B |
|
Income towards Parent Company
|
-0.03B | 1.21B | 0.00B | 1.50B | 1.91B | 2.14B | 2.22B | 2.28B | 2.30B | 2.61B | 3.06B | 3.27B | 0.09B | 3.28B | 3.50B | 4.47B | 4.86B |
|
Net Income towards Common Stockholders
|
-0.03B | 1.21B | 0.00B | 1.50B | 1.91B | 2.14B | 2.22B | 2.28B | 2.30B | 2.61B | 3.06B | 3.27B | 0.09B | 3.28B | 3.50B | 4.47B | 4.86B |
|
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)
|
1.67B | 1.68B | 1.56B | 1.51B | 1.46B | 1.42B | 1.38B | 1.34B | 1.30B | 1.26B | 1.23B | 1.20B | 1.20B | 1.19B | 1.16B | 1.14B | 1.12B |
|
Shares Outstanding (Diluted Average)
|
0.44B | 0.86B | 0.81B | 0.77B | | | | | 1.33B | 1.29B | 1.26B | 1.23B | 1.22B | 1.22B | 1.18B | 1.16B | 1.14B |
|
EBITDA
|
1.16B | 1.99B | 2.19B | 2.45B | 3.44B | 3.68B | 3.93B | 4.10B | 4.26B | 4.40B | 4.22B | 4.42B | 0.58B | 4.75B | 4.86B | 5.80B | 6.30B |
|
Interest Expenses
|
0.04B | 0.05B | 0.05B | | | | | | | | | | | | | | |
|
Tax Rate
|
36.95% | 37.82% | 38.10% | 37.96% | 38.04% | 35.61% | 37.60% | 37.74% | 38.27% | 32.38% | 26.68% | 25.74% | | 25.35% | 24.55% | 25.02% | 24.97% |