Revenue | 4,007 | 3,233 | 2,679 | 2,703 | 2,027 |
Revenue Growth (YoY) | 23.94% | 20.68% | -0.89% | 33.35% | - |
Cost of Revenue | 121 | 154 | 106 | 131 | 145 |
Gross Profit | 3,886 | 3,079 | 2,573 | 2,572 | 1,882 |
Selling, General & Admin | 984 | 1,023 | 722 | 897 | 826 |
Research & Development | 2,071 | 1,979 | 1,133 | 995 | 814 |
Other Operating Expenses | - | 0.5 | 5.5 | 0.2 | - |
Operating Expenses | 3,055 | 3,003 | 1,861 | 1,892 | 1,640 |
Operating Income | 831 | 76.5 | 712.5 | 679.8 | 242 |
Interest & Investment Income | 116 | 110 | 42 | 2 | 2 |
Earnings From Equity Investments | -237 | -20 | -45 | 141 | 476 |
Currency Exchange Gain (Loss) | - | -1 | -30 | -17 | 21 |
Other Non Operating Income (Expenses) | 10 | 12 | 33 | 27 | -41 |
EBT Excluding Unusual Items | 720 | 177.5 | 712.5 | 832.8 | 700 |
Merger & Restructuring Charges | - | - | -1.5 | -25.8 | - |
Asset Writedown | - | - | - | -21 | -3 |
Legal Settlements | - | 40 | -40 | - | - |
Other Unusual Items | - | -5.5 | - | - | - |
Pretax Income | 720 | 212 | 671 | 786 | 697 |
Income Tax Expense | -72 | -94 | 147 | 110 | 153 |
Earnings From Continuing Operations | 792 | 306 | 524 | 676 | 544 |
Earnings From Discontinued Operations | - | - | - | -127 | -156 |
Net Income | 792 | 306 | 524 | 549 | 388 |
Net Income to Common | 792 | 306 | 524 | 549 | 388 |
Net Income Growth | 158.82% | -41.60% | -4.55% | 41.49% | - |
Shares Outstanding (Basic) | 1,050 | 1,027 | 1,025 | 1,025 | 1,025 |
Shares Outstanding (Diluted) | 1,063 | 1,044 | 1,028 | 1,025 | 1,025 |
Shares Change (YoY) | 1.77% | 1.65% | 0.22% | - | - |
EPS (Basic) | 0.75 | 0.30 | 0.51 | 0.54 | 0.38 |
EPS (Diluted) | 0.75 | 0.29 | 0.51 | 0.54 | 0.38 |
EPS Growth | 158.62% | -43.14% | -4.76% | 41.72% | - |
Free Cash Flow | 178 | 998 | 675 | 424 | 1,129 |
Free Cash Flow Per Share | 0.17 | 0.95 | 0.66 | 0.41 | 1.10 |
Dividend Per Share | - | - | - | - | 0.730 |
Gross Margin | 96.98% | 95.24% | 96.04% | 95.15% | 92.85% |
Operating Margin | 20.74% | 2.37% | 26.60% | 25.15% | 11.94% |
Profit Margin | 19.77% | 9.46% | 19.56% | 20.31% | 19.14% |
Free Cash Flow Margin | 4.44% | 30.87% | 25.20% | 15.69% | 55.70% |
EBITDA | 1,014 | 224 | 860 | 830.3 | 422 |
EBITDA Margin | 25.31% | 6.93% | 32.10% | 30.72% | 20.82% |
D&A For EBITDA | 183 | 147.5 | 147.5 | 150.5 | 180 |
EBIT | 831 | 76.5 | 712.5 | 679.8 | 242 |
EBIT Margin | 20.74% | 2.37% | 26.60% | 25.15% | 11.94% |
Effective Tax Rate | - | - | 21.91% | 13.99% | 21.95% |
Revenue as Reported | 4,007 | 3,233 | 2,679 | 2,703 | 2,027 |