|
Revenue
|
5.20B | 5.43B | 7.36B | 7.69B | 8.50B | 8.90B | 9.78B | 9.77B | 10.41B | 10.77B | 11.38B | 11.56B | 12.64B | 13.40B | 14.28B | 15.83B |
|
Cost of Revenue
|
0.99B | 0.97B | 1.35B | 1.38B | 1.55B | 1.92B | 2.12B | 2.36B | 2.49B | 2.61B | 2.72B | 2.67B | 3.04B | 3.45B | 3.76B | 4.31B |
|
Gross Profit
|
4.21B | 4.46B | 6.00B | 6.31B | 6.94B | 6.98B | 7.66B | 7.41B | 7.92B | 8.16B | 8.65B | 8.89B | 9.61B | 9.95B | 10.52B | 11.52B |
|
Depreciation & Amortization - Total
|
0.18B | 0.20B | 0.26B | 0.27B | 0.29B | 0.31B | 0.34B | 0.35B | 0.39B | 0.41B | 0.46B | 0.48B | 0.50B | 0.54B | 0.54B | 0.56B |
|
Restructuring Costs
|
| 0.05B | | 0.01B | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.21B | 0.34B | 0.40B | 0.46B | 0.52B | 0.56B | 0.71B | 0.73B | 8.64B | 9.08B | 9.60B | 9.61B | 10.66B | 11.72B | 12.43B | 13.44B |
|
Operating Expenses
|
4.68B | 4.39B | 5.86B | 6.02B | 6.35B | 7.14B | 7.78B | 8.48B | 9.13B | 9.60B | 10.16B | 10.20B | 11.28B | 12.40B | 13.11B | 14.15B |
|
Operating Income
|
0.52B | 0.51B | 0.90B | 0.94B | 1.02B | 1.06B | 1.26B | 1.28B | 1.28B | 1.18B | 1.22B | 1.36B | 1.36B | 1.00B | 1.18B | 1.68B |
|
EBIT
|
0.52B | 0.51B | 0.90B | 0.94B | 1.02B | 1.06B | 1.26B | 1.28B | 1.28B | 1.18B | 1.22B | 1.36B | 1.36B | 1.00B | 1.18B | 1.68B |
|
Other Non Operating Income
|
| | | | | | | | | 0.01B | 0.01B | 0.00B | 0.01B | -0.01B | -0.03B | 0.00B |
|
Non Operating Income
|
| | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.01B | 0.01B | 0.00B | 0.01B | -0.01B | -0.03B | 0.00B |
|
EBT
|
0.47B | 0.43B | 0.70B | 0.76B | 0.87B | 0.93B | 1.15B | 1.16B | 1.14B | 1.03B | 1.07B | 1.25B | 1.29B | 0.87B | 0.94B | 1.50B |
|
Tax Provisions
|
0.17B | 0.15B | 0.25B | 0.30B | 0.32B | 0.32B | 0.41B | 0.42B | 0.40B | 0.25B | 0.28B | 0.33B | 0.34B | 0.23B | 0.24B | 0.37B |
|
Profit After Tax
|
0.30B | 0.28B | 0.45B | 0.49B | 0.55B | 0.60B | 0.75B | 0.75B | 0.77B | 0.80B | 0.83B | 0.95B | 0.99B | 0.68B | 0.72B | 1.16B |
|
Income from Non-Controlling Interests
|
0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.06B | 0.07B | 0.04B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | -0.02B | 0.00B | 0.02B |
|
Income from Continuing Operations
|
0.30B | 0.28B | 0.45B | 0.46B | 0.55B | 0.60B | 0.74B | 0.74B | 0.73B | 0.79B | 0.79B | 0.93B | 0.96B | 0.64B | 0.70B | 1.13B |
|
Consolidated Net Income
|
0.30B | 0.28B | 0.45B | 0.46B | 0.55B | 0.60B | 0.74B | 0.74B | 0.73B | 0.79B | 0.79B | 0.93B | 0.96B | 0.64B | 0.70B | 1.13B |
|
Income towards Parent Company
|
0.30B | 0.28B | 0.45B | 0.46B | 0.55B | 0.60B | 0.74B | 0.74B | 0.73B | 0.79B | 0.79B | 0.93B | 0.96B | 0.64B | 0.70B | 1.13B |
|
Net Income towards Common Stockholders
|
-0.00B | -0.00B | -0.00B | 0.46B | 0.55B | 0.60B | 0.74B | 0.74B | 0.73B | 0.79B | 0.79B | 0.93B | 0.99B | 0.67B | 0.72B | 1.14B |
|
EPS (Basic)
|
2.65 | 2.37 | 4.09 | 4.57 | 5.21 | 5.52 | 6.89 | 7.22 | 7.86 | 8.35 | 9.16 | 11.06 | 11.99 | 9.23 | 10.35 | 17.16 |
|
EPS (Weighted Average and Diluted)
|
2.64 | 2.34 | 4.04 | 4.53 | 5.14 | 5.42 | 6.76 | 7.14 | 7.81 | 8.31 | 9.13 | 10.99 | 11.82 | 9.14 | 10.23 | 16.82 |
|
Shares Outstanding (Weighted Average)
|
0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B |
|
Shares Outstanding (Diluted Average)
|
0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B |
|
EBITDA
|
0.71B | 0.70B | 1.16B | 1.21B | 1.30B | 1.38B | 1.60B | 1.63B | 1.67B | 1.59B | 1.67B | 1.84B | 1.86B | 1.55B | 1.71B | 2.24B |
|
Interest Expenses
|
0.05B | 0.08B | 0.20B | 0.18B | 0.15B | 0.13B | 0.11B | 0.13B | 0.15B | 0.15B | 0.16B | 0.11B | 0.08B | 0.13B | 0.21B | 0.19B |
|
Tax Rate
|
35.91% | 35.58% | 35.54% | 39.57% | 36.27% | 34.92% | 35.42% | 36.29% | 35.28% | 23.89% | 25.80% | 26.06% | 25.92% | 26.18% | 25.42% | 24.59% |