|
Revenue
|
1,219.00M | 1,248.00M | 1,225.00M | 1,253.00M | 1,255.00M | 1,288.00M | 1,246.00M | 1,288.00M | 1,314.00M | 1,345.00M | 1,332.00M | 1,371.00M | 1,404.00M |
|
Cost of Revenue
|
525.00M | 537.00M | 517.00M | 529.00M | 532.00M | 542.00M | 499.00M | 514.00M | 531.00M | 544.00M | 527.00M | 549.00M | 560.00M |
|
Gross Profit
|
694.00M | 711.00M | 708.00M | 724.00M | 723.00M | 746.00M | 747.00M | 774.00M | 783.00M | 801.00M | 805.00M | 822.00M | 844.00M |
|
Research & Development
|
52.00M | 53.00M | 56.00M | 57.00M | 55.00M | 57.00M | 60.00M | 61.00M | 63.00M | 69.00M | 64.00M | 67.00M | 67.00M |
|
Selling, General & Administrative
|
357.00M | 364.00M | 360.00M | 378.00M | 395.00M | 403.00M | 394.00M | 414.00M | 412.00M | 424.00M | 419.00M | 442.00M | 451.00M |
|
Operating Expenses
|
409.00M | 417.00M | 416.00M | 435.00M | 450.00M | 460.00M | 454.00M | 475.00M | 475.00M | 493.00M | 483.00M | 509.00M | 518.00M |
|
Operating Income
|
285.00M | 294.00M | 292.00M | 289.00M | 273.00M | 286.00M | 293.00M | 299.00M | 308.00M | 308.00M | 322.00M | 313.00M | 326.00M |
|
EBIT
|
285.00M | 294.00M | 292.00M | 289.00M | 273.00M | 286.00M | 293.00M | 299.00M | 308.00M | 308.00M | 322.00M | 313.00M | 326.00M |
|
Other Non Operating Income
|
| 1.00M | | -14.00M | | | -15.00M | 1.00M | 5.00M | | -6.00M | | 1.00M |
|
Non Operating Income
|
| 1.00M | | -14.00M | | | -15.00M | 1.00M | 5.00M | | -6.00M | | 1.00M |
|
EBT
|
285.00M | 295.00M | 292.00M | 275.00M | 268.00M | 261.00M | 250.00M | 270.00M | 286.00M | 280.00M | 289.00M | 285.00M | 306.00M |
|
Tax Provisions
|
67.00M | 79.00M | 67.00M | 66.00M | 63.00M | 61.00M | 66.00M | 67.00M | 67.00M | 53.00M | 64.00M | 63.00M | 67.00M |
|
Profit After Tax
|
218.00M | 216.00M | 225.00M | 209.00M | 205.00M | 200.00M | 184.00M | 203.00M | 219.00M | 227.00M | 225.00M | 222.00M | 239.00M |
|
Income from Continuing Operations
|
218.00M | 216.00M | 225.00M | 209.00M | 205.00M | 200.00M | 184.00M | 203.00M | 219.00M | 227.00M | 225.00M | 222.00M | 239.00M |
|
Consolidated Net Income
|
218.00M | 216.00M | 225.00M | 209.00M | 205.00M | 200.00M | 184.00M | 203.00M | 219.00M | 227.00M | 225.00M | 222.00M | 239.00M |
|
Income towards Parent Company
|
218.00M | 216.00M | 225.00M | 209.00M | 205.00M | 200.00M | 184.00M | 203.00M | 219.00M | 227.00M | 225.00M | 222.00M | 239.00M |
|
Net Income towards Common Stockholders
|
218.00M | 216.00M | 225.00M | 209.00M | 205.00M | 200.00M | 184.00M | 203.00M | 219.00M | 227.00M | 225.00M | 222.00M | 239.00M |
|
EPS (Basic)
|
0.89 | 0.88 | 0.91 | 0.85 | 0.83 | 0.82 | 0.75 | 0.82 | 0.89 | 0.92 | 0.91 | 0.89 | 0.96 |
|
EPS (Weighted Average and Diluted)
|
0.89 | 0.88 | 0.91 | 0.85 | 0.83 | 0.81 | 0.74 | 0.81 | 0.88 | 0.91 | 0.90 | 0.89 | 0.95 |
|
Shares Outstanding (Weighted Average)
|
246.30M | 246.30M | 246.30M | 246.30M | 246.30M | 246.40M | 246.90M | 247.20M | 247.40M | 247.30M | 247.90M | 248.20M | 248.50M |
|
Shares Outstanding (Diluted Average)
|
246.30M | 246.30M | 246.30M | 246.30M | 246.30M | 246.80M | 248.80M | 249.30M | 250.00M | 249.60M | 250.10M | 250.00M | 250.60M |
|
EBITDA
|
285.00M | 294.00M | 292.00M | 289.00M | 273.00M | 286.00M | 293.00M | 299.00M | 308.00M | 308.00M | 322.00M | 313.00M | 326.00M |
|
Interest Expenses
|
| | | | 5.00M | 25.00M | 28.00M | 30.00M | 27.00M | 28.00M | 27.00M | 28.00M | 21.00M |
|
Tax Rate
|
23.51% | 26.78% | 22.95% | 24.00% | 23.51% | 23.37% | 26.40% | 24.81% | 23.43% | 18.93% | 22.15% | 22.11% | 21.90% |