|
Revenue
|
9.17B | 13.82B | 17.63B | 17.16B | 20.38B | 26.15B | 27.39B | 29.54B | 32.46B | 34.27B | 34.68B | 45.56B | 56.91B | 76.25B | | 69.50B | 90.30B |
|
Cost of Revenue
|
5.16B | 7.00B | 9.61B | 8.89B | 10.78B | 13.20B | 14.06B | 14.74B | 16.03B | 17.73B | 18.71B | 21.37B | 27.53B | 30.84B | | 31.72B | 39.62B |
|
Gross Profit
|
4.01B | 6.82B | 8.01B | 8.27B | 9.61B | 12.95B | 13.32B | 14.80B | 16.43B | 16.54B | 15.97B | 24.19B | 29.38B | 45.42B | | 37.78B | 50.68B |
|
Research & Development
|
0.67B | 0.98B | 1.40B | 1.37B | 1.64B | 1.95B | 2.13B | 2.22B | 2.68B | 2.85B | 2.96B | 3.72B | 4.47B | 5.50B | | 5.86B | 6.37B |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | 0.01B | | 0.02B | 0.04B |
|
Selling, General & Administrative
|
0.35B | 0.42B | 0.58B | 0.60B | 0.64B | 0.65B | 0.56B | 0.62B | 0.70B | 0.67B | 0.70B | 0.97B | 1.32B | 1.80B | | 1.96B | 2.61B |
|
Other Operating Expenses
|
0.14B | 0.18B | 0.19B | -0.02B | 0.00B | -0.03B | -0.06B | 0.00B | -0.05B | -0.07B | -0.02B | 0.02B | -0.01B | -0.01B | | 0.01B | -0.04B |
|
Operating Expenses
|
1.16B | 1.58B | 2.17B | 2.12B | 2.44B | 2.77B | 2.87B | 3.02B | 1.43B | 1.48B | 1.47B | 1.96B | 2.40B | 3.37B | | 3.42B | 4.31B |
|
Operating Income
|
2.85B | 5.24B | 5.84B | 6.14B | 7.17B | 10.14B | 10.39B | 11.78B | 12.80B | 12.75B | 12.08B | 19.28B | 23.30B | 37.77B | | 29.62B | 41.25B |
|
EBIT
|
2.85B | 5.24B | 5.84B | 6.14B | 7.17B | 10.14B | 10.39B | 11.78B | 12.80B | 12.75B | 12.08B | 19.28B | 23.30B | 37.77B | | 29.62B | 41.25B |
|
Non Operating Investment Income
|
0.02B | 0.01B | 0.02B | -0.01B | -0.19B | -0.36B | -0.00B | 0.00B | | | | 0.00B | -0.00B | | | 0.00B | 0.00B |
|
Interest & Investment Income
|
0.08B | 0.05B | 0.06B | -0.06B | -0.06B | -0.09B | -0.13B | -0.20B | 0.32B | 0.49B | 0.52B | 0.31B | 0.20B | 0.03B | | 0.02B | 0.02B |
|
Other Non Operating Income
|
0.02B | 0.00B | 0.01B | -0.10B | 0.07B | 0.00B | 0.08B | 0.01B | 0.09B | -0.11B | -0.04B | 0.34B | -0.26B | -0.03B | | 0.22B | -0.26B |
|
Non Operating Income
|
0.07B | 0.07B | 0.07B | 0.02B | 0.20B | 0.21B | 0.99B | 0.25B | 0.35B | 0.46B | 0.56B | 0.61B | 0.47B | 0.77B | | 1.86B | 2.61B |
|
EBT
|
2.96B | 5.61B | 5.99B | 6.15B | 7.37B | 10.36B | 11.38B | 12.03B | 13.16B | 13.21B | 12.63B | 19.89B | 23.77B | 38.54B | | 31.48B | 43.86B |
|
Tax Provisions
|
0.19B | 0.26B | 0.44B | 0.76B | 1.10B | 1.64B | 1.55B | 1.69B | 1.70B | 1.14B | 1.16B | 2.51B | 2.52B | 5.08B | | 4.12B | 7.75B |
|
Profit After Tax
|
2.77B | 5.35B | 5.55B | 5.40B | 6.28B | 8.72B | 9.83B | 10.34B | 11.46B | 12.06B | 11.47B | 17.38B | 21.26B | 33.46B | | 27.36B | 36.12B |
|
Equity Income
|
| | | 0.07B | -0.13B | 0.13B | 0.14B | 0.11B | 0.10B | 0.10B | 0.09B | 0.12B | 0.20B | 0.26B | | 0.15B | 0.15B |
|
Net Income - Minority
|
0.01B | 0.00B | -0.01B | -86.58 | -0.01B | -0.00B | -0.03B | -0.03B | -0.02B | | | | 0.00B | -0.55B | | -0.36B | |
|
Income from Non-Controlling Interests
|
0.12B | 0.15B | 0.10B | 0.09B | | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | | -0.02B | -0.03B |
|
Other Income
|
| 0.00B | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
2.77B | 5.35B | 5.55B | 5.40B | 6.28B | 8.72B | 9.83B | 10.34B | 11.46B | 12.06B | 11.47B | 17.38B | 21.26B | 33.46B | | 27.36B | 36.12B |
|
Consolidated Net Income
|
2.77B | 5.35B | 5.55B | 5.40B | 6.28B | 8.72B | 9.83B | 10.34B | 11.46B | 12.06B | 11.47B | 17.38B | 21.26B | 33.46B | | 27.36B | 36.12B |
|
Income towards Parent Company
|
2.77B | 5.32B | 5.54B | 5.63B | 6.27B | 8.71B | 9.83B | 10.34B | 11.46B | 12.06B | 11.47B | 17.38B | 21.24B | 33.44B | | 27.38B | 36.14B |
|
Net Income towards Common Stockholders
|
2.77B | 5.32B | 5.54B | 5.63B | 6.27B | 8.71B | 9.83B | 10.34B | 11.46B | 12.06B | 11.47B | 17.38B | 21.24B | 33.44B | | 27.38B | 36.14B |
|
EPS (Basic)
|
0.11 | 0.21 | 0.21 | 0.22 | 0.24 | 0.34 | 0.38 | 0.40 | 0.44 | 0.47 | 0.44 | 0.67 | 0.82 | 1.29 | | 1.06 | 1.39 |
|
EPS (Weighted Average and Diluted)
|
0.53 | 0.00B | 5.18 | 876.68 | | | 0.38 | 0.40 | 0.44 | 0.47 | 0.44 | 0.67 | 0.82 | 1.29 | | 1.06 | 1.39 |
|
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 | 1.07B | 0.01B | | | | | | | | | | | 0.01B | | |
|
EBITDA
|
2.85B | 5.24B | 5.84B | 5.54B | 6.84B | 10.14B | 10.39B | 11.78B | 12.80B | 12.75B | 12.08B | 19.28B | 23.30B | 37.77B | | 29.62B | 41.25B |
|
Interest Expenses
|
0.01B | 0.01B | 0.03B | -0.03B | 0.09B | -0.11B | -0.10B | 0.10B | 0.11B | 0.10B | 0.11B | 0.07B | 0.19B | 0.40B | | 0.39B | 0.33B |
|
Tax Rate
|
6.28% | 4.69% | 7.37% | 12.32% | 14.87% | 15.85% | 13.59% | 14.02% | 12.90% | 8.66% | 9.19% | 12.61% | 10.58% | 13.18% | | 13.10% | 17.66% |