|
Revenue
|
924.42M | 1097.87M | 1246.99M | 1342.69M | 1394.11M | 1495.82M | 1629.84M | 1741.30M | 1854.70M | 1916.50M | 1994.80M | 2064.90M | 2166.80M | 2329.90M | 2414.70M | 2565.00M |
|
Cost of Revenue
|
220.88M | 235.30M | 253.80M | 255.34M | 276.07M | 306.36M | 359.80M | 420.53M | 433.40M | 500.90M | 552.70M | 569.90M | 597.80M | 675.20M | 747.10M | 862.90M |
|
Gross Profit
|
703.54M | 862.57M | 993.19M | 1087.35M | 1118.04M | 1189.45M | 1270.03M | 1320.78M | 1421.30M | 1415.60M | 1442.10M | 1495.00M | 1569.00M | 1654.70M | 1667.60M | 1702.10M |
|
Amortization - Intangibles
|
28.22M | 32.83M | 31.17M | 3.98M | 0.61M | 0.24M | 1.81M | 2.18M | 2.18M | 2.80M | 5.60M | 6.60M | 8.50M | 11.90M | 14.00M | 25.00M |
|
Research & Development
|
89.74M | 105.75M | 110.15M | 111.91M | 121.76M | 133.30M | 149.28M | 178.37M | 192.40M | 211.50M | 239.20M | 252.80M | 292.70M | 349.90M | 368.90M | 394.90M |
|
Selling, General & Administrative
|
56.41M | 57.24M | 65.18M | 69.74M | 72.73M | 78.56M | 91.98M | 88.13M | 92.00M | 88.90M | 105.70M | 111.50M | 110.70M | 116.10M | 117.00M | 111.90M |
|
Other Operating Expenses
|
368.79M | 399.86M | 429.48M | 414.51M | 438.70M | 482.90M | 548.86M | 622.53M | 646.40M | 702.30M | 768.10M | 796.40M | 855.90M | 979.60M | 1029.70M | 1182.20M |
|
Operating Expenses
|
509.40M | 562.85M | 604.81M | 596.16M | 633.20M | 694.76M | 790.12M | 889.03M | 930.80M | 1002.70M | 1113.00M | 1160.70M | 1259.30M | 1445.60M | 1515.60M | 1689.00M |
|
Operating Income
|
415.02M | 535.01M | 642.17M | 746.53M | 760.90M | 801.05M | 839.72M | 852.27M | 923.90M | 913.80M | 881.80M | 904.20M | 907.50M | 884.30M | 899.10M | 876.00M |
|
EBIT
|
415.02M | 535.01M | 642.17M | 746.53M | 760.90M | 801.05M | 839.72M | 852.27M | 923.90M | 913.80M | 881.80M | 904.20M | 907.50M | 884.30M | 899.10M | 876.00M |
|
Non Operating Investment Income
|
19.35M | 4.09M | -1.05M | 2.42M | -13.98M | -0.87M | -7.24M | -3.87M | -8.59M | -12.00M | 59.50M | 28.00M | -51.20M | -121.80M | 64.10M | 35.20M |
|
Interest & Investment Income
|
32.06M | 29.38M | 39.02M | 40.33M | 34.93M | 28.76M | 34.07M | 44.40M | 47.00M | 65.10M | 80.60M | 66.60M | 42.10M | 44.00M | 76.50M | 96.10M |
|
EBT
|
445.80M | 564.39M | 683.21M | 786.87M | 795.84M | 829.82M | 873.79M | 896.67M | 970.90M | 978.90M | 962.40M | 970.80M | 949.60M | 928.30M | 975.60M | 972.10M |
|
Tax Provisions
|
99.66M | 123.24M | 150.80M | 168.32M | 143.04M | 182.54M | 203.77M | 194.15M | 168.00M | 157.60M | 136.70M | 124.20M | 134.00M | 131.40M | 135.30M | 126.40M |
|
Profit After Tax
|
357.52M | 452.83M | 543.97M | 620.00M | 652.80M | 659.57M | 685.87M | 724.85M | 802.90M | 821.30M | 825.70M | 846.60M | 815.60M | 796.90M | 840.30M | 845.70M |
|
Income from Continuing Operations
|
346.14M | 441.15M | 532.41M | 618.55M | 652.80M | 647.28M | 670.02M | 702.52M | 802.90M | 821.30M | 825.70M | 846.60M | 815.60M | 796.90M | 840.30M | 845.70M |
|
Consolidated Net Income
|
346.14M | 441.15M | 532.41M | 618.55M | 652.80M | 647.28M | 670.02M | 702.52M | 802.90M | 821.30M | 825.70M | 846.60M | 815.60M | 796.90M | 840.30M | 845.70M |
|
Income towards Parent Company
|
346.14M | 441.15M | 532.41M | 618.55M | 652.80M | 647.28M | 670.02M | 702.52M | 802.90M | 821.30M | 825.70M | 846.60M | 815.60M | 796.90M | 840.30M | 845.70M |
|
Net Income towards Common Stockholders
|
346.14M | 441.15M | 532.41M | 618.55M | 652.80M | 647.28M | 670.02M | 702.52M | 802.90M | 821.30M | 825.70M | 846.60M | 815.60M | 796.90M | 840.30M | 845.70M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
210.04M | 209.10M | 208.41M | 205.89M | 199.03M | 192.26M | 183.79M | 174.90M | 165.98M | 159.03M | 155.38M | 145.47M | 137.15M | 124.30M | 116.00M | 110.50M |
|
Shares Outstanding (Diluted Average)
|
0.21M | 0.21M | 0.21M | 0.20M | 0.20M | 0.19M | 0.18M | 0.17M | 0.16M | 0.16M | | 141.98M | 134.11M | 126.34M | 118.35M | 113.41M |
|
EBITDA
|
415.02M | 535.01M | 642.17M | 746.53M | 760.90M | 801.05M | 839.72M | 852.27M | 923.90M | 913.80M | 881.80M | 904.20M | 907.50M | 884.30M | 899.10M | 876.00M |
|
Tax Rate
|
22.36% | 21.84% | 22.07% | 21.39% | 17.97% | 22.00% | 23.32% | 21.65% | 17.30% | 16.10% | 14.20% | 12.79% | 14.11% | 14.15% | 13.87% | 13.00% |