Revenue
4,920.00
4,007.00
3,233.00
2,679.00
2,703.00
2,703.00
2,027.00
Revenue Growth
22.79%
23.94%
20.68%
(0.89%)
0.00%
33.35%
—
Cost of Revenue
121.00
121.00
154.00
106.00
131.00
131.00
236.00
The lines under Gross Profit
Gross Profit
4,799.00
3,886.00
3,079.00
2,573.00
2,572.00
2,572.00
1,791.00
R&D Expenses
2,776.00
2,071.00
1,979.00
1,133.00
995.00
995.00
768.00
SG&A Expenses
1,115.00
984.00
983.00
762.00
897.00
944.00
781.00
The lines under Operating Income
Operating Income
900.00
831.00
111.00
671.00
633.00
633.00
—
Non-operating Income/Expense
257.00
(111.00)
101.00
10.00
153.00
153.00
(17.00)
Non-operating Interest Expenses
—
—
—
—
—
0.00
2.00
Investment Gain/Loss (Other)
—
—
—
—
—
0.00
—
Income (Other)
—
—
—
—
—
0.00
—
The lines under EBT
EBT
1,157.00
720.00
212.00
671.00
786.00
786.00
697.00
Income Tax Provision
253.00
(72.00)
(94.00)
147.00
110.00
110.00
153.00
The lines under Income after Tax
Income after Tax
904.00
792.00
306.00
524.00
676.00
676.00
—
Minority Interest
—
—
—
—
—
0.00
—
The lines under Net Income Common
Net Income Common
904.00
792.00
306.00
524.00
549.00
549.00
388.00
EPS (Basic)
0.85
0.75
0.30
0.51
0.54
—
0.38
The lines under EPS (Diluted)
EPS (Diluted)
0.85
0.75
0.29
0.51
0.54
—
0.38
Shares (Basic, Weighted)
1,061.00
1,050.00
1,027.00
1,025.23
1,025.23
—
1,026.00
Shares (Diluted, Weighted)
1,068.00
1,063.00
1,044.00
1,027.51
1,025.23
—
1,026.00
Gross Margin
97.54%
96.98%
95.24%
96.04%
95.15%
95.15%
88.36%
The lines under EBIT Margin
EBIT Margin
18.29%
20.74%
3.43%
25.05%
23.42%
23.42%
23.88%
EBT margin
23.52%
17.97%
6.56%
25.05%
29.08%
29.08%
34.39%
Net Profit Margin
18.37%
19.77%
9.46%
19.56%
20.31%
20.31%
19.14%
Free Cash Flow Margin
19.29%
3.94%
29.29%
24.11%
14.17%
0.00%
60.83%
EBITDA
1,149.00
1,014.00
273.00
841.00
818.00
633.00
422.00
The lines under EBIT
EBIT
900.00
831.00
111.00
671.00
633.00
633.00
484.00
Income from Continuous Operations
904.00
792.00
306.00
524.00
676.00
676.00
—
Income from Discontinued Operations
—
—
—
—
(127.00)
(127.00)
—
Consolidated Net Income/Loss
904.00
792.00
306.00
524.00
549.00
549.00
544.00
EPS (Basic, from Continuous Ops)
0.85
0.75
0.30
0.51
0.66
—
—
EPS (Basic, from Discontinued Ops)
—
—
—
—
(0.12)
—
—
EPS (Basic, Consolidated)
0.85
0.75
0.30
0.51
0.54
—
—
EPS (Diluted, from Cont. Ops)
0.85
0.75
0.29
0.51
0.66
—
—
EPS (Diluted, from Disc. Ops)
—
—
—
—
0.00
—
—
Shares (Diluted, Average)
1,068.00
1,063.00
1,044.50
—
—
—
—
EPS (Diluted, Consolidated)
0.85
0.75
0.29
0.51
0.54
—
—
EBITDA Margin
23.35%
25.31%
8.44%
31.39%
30.26%
23.42%
20.82%
Operating Cash Flow Margin
30.98%
9.91%
33.71%
27.58%
16.94%
0.00%
60.83%