|
Revenue
|
9.00B | 13.82B | 15.45B | 17.44B | 20.38B | 24.14B | 25.72B | 29.54B | 32.98B | 33.70B | 35.77B | 47.69B | 57.22B | 73.67B | 70.60B | 88.27B |
|
Cost of Revenue
|
5.06B | 7.00B | 8.43B | 9.04B | 10.78B | 12.19B | 13.21B | 14.74B | 16.28B | 17.43B | 19.30B | 22.37B | 27.68B | 29.79B | 32.22B | 38.73B |
|
Gross Profit
|
3.94B | 6.82B | 7.02B | 8.40B | 9.61B | 11.95B | 12.52B | 14.80B | 16.69B | 16.27B | 16.47B | 25.33B | 29.54B | 43.88B | 38.38B | 49.54B |
|
Research & Development
|
-0.66B | 0.98B | 1.22B | 1.37B | 1.60B | 1.95B | 2.13B | 2.22B | 2.72B | 2.81B | 3.06B | 3.90B | 4.50B | 5.31B | 5.96B | 6.23B |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | 0.01B | 0.02B | 0.18B |
|
Selling, General & Administrative
|
-0.34B | 0.42B | 0.51B | 0.60B | 0.60B | 0.65B | 0.56B | 0.62B | 0.70B | 0.66B | 0.73B | 1.01B | 1.33B | 1.74B | 1.99B | 2.55B |
|
Other Operating Expenses
|
-0.14B | 0.18B | 0.16B | 0.00B | 0.00B | -0.03B | -0.06B | 0.00B | -0.05B | -0.07B | -0.02B | 0.03B | -0.01B | -0.01B | 0.01B | -0.04B |
|
Operating Expenses
|
-1.14B | 1.58B | 1.90B | -2.17B | -2.44B | -2.56B | -2.70B | 3.02B | 1.42B | 1.48B | 1.47B | 2.03B | 2.41B | 3.37B | 3.42B | 19897.56B |
|
Operating Income
|
2.80B | 5.24B | 5.12B | 6.23B | 7.17B | 9.36B | 9.76B | 11.78B | 13.01B | 12.53B | 12.46B | 20.18B | 23.43B | 36.49B | 30.09B | 40.32B |
|
EBIT
|
2.80B | 5.24B | 5.12B | 6.23B | 7.17B | 9.36B | 9.76B | 11.78B | 13.01B | 12.53B | 12.46B | 20.18B | 23.43B | 36.49B | 30.09B | 40.32B |
|
Non Operating Investment Income
|
0.02B | 0.01B | 0.02B | -0.00B | -0.00B | 0.36B | 0.00B | 0.00B | | | | 0.00B | -0.00B | | 0.00B | 0.73B |
|
Interest & Investment Income
|
0.08B | 0.05B | 0.05B | 0.06B | -0.06B | 0.00B | 0.15B | 0.00B | 0.32B | 0.49B | 0.56B | 0.32B | 0.21B | 0.73B | 1.97B | 0.02B |
|
Other Non Operating Income
|
0.02B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.72B | 0.00B | 0.10B | -0.11B | -0.04B | 0.36B | -0.27B | -0.03B | 0.23B | -0.26B |
|
Non Operating Income
|
0.10B | 0.07B | 0.06B | -0.22B | 0.20B | 0.20B | 0.93B | 0.25B | 0.36B | 0.45B | 0.57B | 0.64B | 0.47B | 0.74B | 1.89B | 2.56B |
|
EBT
|
2.90B | 0.01B | 0.01B | 6.25B | 0.01B | 9.56B | 10.69B | 0.02B | 13.37B | 12.99B | 13.03B | 20.82B | 23.90B | 37.23B | 31.98B | 42.87B |
|
Tax Provisions
|
-0.18B | 0.00B | 0.00B | -0.77B | -1.10B | -1.51B | -1.45B | 1.69B | 1.72B | 1.13B | 1.20B | 2.63B | 2.53B | 4.91B | 4.19B | 7.57B |
|
Profit After Tax
|
2.72B | 5.35B | 4.86B | 5.71B | 6.28B | 8.04B | 9.24B | 10.34B | 11.64B | 11.86B | 11.84B | 18.20B | 21.37B | 32.32B | 27.79B | 35.30B |
|
Equity Income
|
| | | 0.07B | -0.13B | 0.13B | 0.14B | 0.11B | 0.10B | 0.10B | 0.10B | 0.13B | 0.20B | 0.25B | 0.16B | 0.15B |
|
Net Income - Minority
|
-0.12B | -0.02B | -0.01B | 0.01B | -0.01B | -0.00B | -0.03B | -0.03B | -0.02B | -0.00B | | | 0.00B | -0.55B | -0.36B | |
|
Income from Non-Controlling Interests
|
0.12B | 0.15B | 0.08B | 0.09B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | -0.02B | -0.03B |
|
Income from Continuing Operations
|
3.09B | 0.01B | 0.01B | 7.02B | 1.11B | 11.07B | 12.14B | -1.67B | 11.64B | 11.86B | 11.84B | 18.20B | 21.37B | 32.32B | 27.79B | 35.30B |
|
Consolidated Net Income
|
3.09B | 0.01B | 0.01B | 7.02B | 1.11B | 11.07B | 12.14B | -1.67B | 11.64B | 11.86B | 11.84B | 18.20B | 21.37B | 32.32B | 27.79B | 35.30B |
|
Income towards Parent Company
|
2.77B | 5.32B | 4.86B | 5.63B | 1.10B | 11.07B | 9.83B | 10.34B | 11.64B | 11.86B | 11.83B | 18.19B | 21.35B | 32.31B | 27.82B | 35.33B |
|
Net Income towards Common Stockholders
|
2.77B | 5.32B | 4.86B | 5.63B | 1.10B | 11.07B | 9.83B | 10.34B | 11.64B | 11.86B | 11.83B | 18.19B | 21.35B | 32.31B | 27.82B | 35.33B |
|
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 |
|
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 |
|
Shares Outstanding (Weighted Average)
|
25.75B | 25.90B | 25.91B | 25.92B | 25.92B | 25.93B | 25.93B | 25.93B | 25.93B | 25.93B | 25.93B | 25.93B | 25.93B | 25.93B | 25.93B | 25.93B |
|
Shares Outstanding (Diluted Average)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | 0.00B | 0.00B | 0.00B | 3.73B |
|
EBITDA
|
2.80B | 5.24B | 5.12B | 5.54B | 6.84B | 8.42B | 8.79B | 11.78B | 13.01B | 12.53B | 12.46B | 20.18B | 23.43B | 36.49B | 30.09B | 40.32B |
|
Tax Rate
|
| 3.61% | 4.26% | | | | | | 12.90% | 8.66% | 9.19% | 12.61% | 10.58% | 13.18% | 13.10% | 17.66% |