|
Revenue
|
504.00M | 754.00M | 840.00M | 920.00M | 922.00M | 981.00M |
|
Cost of Revenue
|
141.00M | 175.00M | 231.00M | 267.00M | 245.00M | 244.00M |
|
Gross Profit
|
363.00M | 579.00M | 609.00M | 653.00M | 677.00M | 737.00M |
|
Other Operating Expenses
|
-1.00M | 2.00M | -17.00M | 23.00M | 4.00M | |
|
Operating Income
|
261.00M | 414.00M | 402.00M | 478.00M | 471.00M | 489.00M |
|
EBIT
|
261.00M | 414.00M | 402.00M | 478.00M | 471.00M | 489.00M |
|
Interest & Investment Income
|
8.00M | 9.00M | 4.00M | 3.00M | 1.00M | 7.00M |
|
Other Non Operating Income
|
| 22.00M | 2.00M | -13.00M | 1.00M | -5.00M |
|
Non Operating Income
|
| 22.00M | 2.00M | 1.00M | 1.00M | 4.00M |
|
EBT
|
292.00M | 440.00M | 422.00M | 482.00M | 500.00M | 504.00M |
|
Tax Provisions
|
72.00M | 116.00M | 104.00M | 100.00M | 104.00M | 137.00M |
|
Profit After Tax
|
220.00M | 324.00M | 318.00M | 382.00M | 396.00M | 367.00M |
|
Equity Income
|
98.00M | 108.00M | 126.00M | 150.00M | 177.00M | 162.00M |
|
Income from Non-Controlling Interests
|
16.00M | 12.00M | 11.00M | 12.00M | 12.00M | 13.00M |
|
Income from Continuing Operations
|
220.00M | 324.00M | 318.00M | 382.00M | 396.00M | 367.00M |
|
Consolidated Net Income
|
220.00M | 324.00M | 318.00M | 382.00M | 396.00M | 367.00M |
|
Income towards Parent Company
|
220.00M | 324.00M | 318.00M | 382.00M | 396.00M | 367.00M |
|
Net Income towards Common Stockholders
|
220.00M | 324.00M | 318.00M | 382.00M | 396.00M | 367.00M |
|
EPS (Basic)
|
2.11 | 3.23 | 3.17 | 3.83 | 3.97 | 3.63 |
|
EPS (Weighted Average and Diluted)
|
2.11 | 3.23 | 3.16 | 3.81 | 3.94 | 3.60 |
|
Shares Outstanding (Weighted Average)
|
| 96.86M | 96.73M | 96.75M | 96.97M | 97.16M |
|
Shares Outstanding (Diluted Average)
|
96.70M | 96.70M | 96.90M | | 97.50M | 98.40M |
|
EBITDA
|
261.00M | 414.00M | 402.00M | 478.00M | 471.00M | 489.00M |
|
Interest Expenses
|
75.00M | 113.00M | 112.00M | 137.00M | 150.00M | 153.00M |
|
Tax Rate
|
24.66% | 26.36% | 24.64% | 20.75% | 20.80% | 27.18% |