Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
230.74 USD | -1.05% | -0.29% | +60.01% |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 6.16B | 4.4B | 6.22B | 6.44B | 6.63B | |||||
Total Revenues | 6.16B | 4.4B | 6.22B | 6.44B | 6.63B | |||||
Cost of Goods Sold, Total | 2.35B | 1.51B | 2.08B | 2.26B | 2.2B | |||||
Gross Profit | 3.81B | 2.89B | 4.13B | 4.18B | 4.43B | |||||
Selling General & Admin Expenses, Total | 3.08B | 2.67B | 3.27B | 3.54B | 3.57B | |||||
Provision for Bad Debts | 58.7M | -27.6M | -2.2M | 2.3M | 7.3M | |||||
Depreciation & Amortization - (IS) | 18.1M | 20.5M | 26.1M | 24.5M | 20.9M | |||||
Amortization of Goodwill and Intangible Assets - (IS) | 22.9M | 20.2M | 17.9M | 14M | 13.1M | |||||
Other Operating Expenses | 29.6M | 11.4M | 18.2M | 23.8M | 19.1M | |||||
Other Operating Expenses, Total | 3.21B | 2.69B | 3.33B | 3.6B | 3.63B | |||||
Operating Income | 602M | 199M | 807M | 581M | 796M | |||||
Interest Expense, Total | -17.6M | -48.5M | -54M | -40.4M | -42.2M | |||||
Interest And Investment Income | 34.4M | 9.7M | 5.5M | 32.2M | 73M | |||||
Net Interest Expenses | 16.8M | -38.8M | -48.5M | -8.2M | 30.8M | |||||
Income (Loss) On Equity Invest. | 100K | -100K | - | - | - | |||||
Currency Exchange Gains (Loss) | -1.1M | 8.7M | 8.5M | 161M | 8.3M | |||||
Other Non Operating Income (Expenses) | 700K | -1M | 1.9M | 400K | -6.8M | |||||
EBT, Excl. Unusual Items | 619M | 168M | 769M | 734M | 828M | |||||
Restructuring Charges | -48.5M | -237M | -25.3M | -19.4M | -55.8M | |||||
Gain (Loss) On Sale Of Investments | -7.1M | - | - | - | - | |||||
Asset Writedown | -22.9M | -26.6M | - | -14.9M | - | |||||
Legal Settlements | - | - | - | - | - | |||||
Other Unusual Items | -214M | 20.4M | 10.9M | -7.9M | 5M | |||||
EBT, Incl. Unusual Items | 326M | -74.8M | 755M | 692M | 777M | |||||
Income Tax Expense | -57.9M | 46.3M | 154M | 169M | 131M | |||||
Earnings From Continuing Operations | 384M | -121M | 600M | 523M | 646M | |||||
Net Income to Company | 384M | -121M | 600M | 523M | 646M | |||||
Net Income - (IS) | 384M | -121M | 600M | 523M | 646M | |||||
Net Income to Common Incl Extra Items | 384M | -121M | 600M | 523M | 646M | |||||
Net Income to Common Excl. Extra Items | 384M | -121M | 600M | 523M | 646M | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 5.07 | -1.65 | 8.22 | 7.72 | 9.91 | |||||
Basic EPS - Continuing Operations | 5.07 | -1.65 | 8.22 | 7.72 | 9.91 | |||||
Basic Weighted Average Shares Outstanding | 75.8M | 73.5M | 73M | 67.7M | 65.2M | |||||
Net EPS - Diluted | 4.98 | -1.65 | 8.07 | 7.58 | 9.71 | |||||
Diluted EPS - Continuing Operations | 4.98 | -1.65 | 8.07 | 7.58 | 9.71 | |||||
Diluted Weighted Average Shares Outstanding | 77.2M | 73.5M | 74.3M | 69M | 66.5M | |||||
Normalized Basic EPS | 5.1 | 1.43 | 6.58 | 6.78 | 7.94 | |||||
Normalized Diluted EPS | 5.01 | 1.43 | 6.47 | 6.65 | 7.78 | |||||
Dividend Per Share | 2.75 | - | 2.75 | 3 | 3 | |||||
Payout Ratio | 53.06 | -41.12 | 25 | 37.94 | 30.11 | |||||
Supplemental Items | ||||||||||
EBITDA | 872M | 447M | 1.04B | 801M | 1.02B | |||||
EBITA | 625M | 220M | 825M | 595M | 809M | |||||
EBIT | 602M | 199M | 807M | 581M | 796M | |||||
EBITDAR | 1.49B | 998M | 1.63B | 1.4B | 1.65B | |||||
Total Revenues (As Reported) | - | - | - | - | - | |||||
Effective Tax Rate - (Ratio) | -17.74 | -61.9 | 20.47 | 24.45 | 16.86 | |||||
Current Domestic Taxes | 18.3M | -40M | 45.8M | 34.3M | 33.5M | |||||
Current Foreign Taxes | 92.6M | 50.7M | 155M | 131M | 139M | |||||
Total Current Taxes | 111M | 10.7M | 201M | 165M | 172M | |||||
Deferred Domestic Taxes | -23.6M | 15.7M | -62M | -6.3M | -5.4M | |||||
Deferred Foreign Taxes | -145M | 19.9M | 15.9M | 10.2M | -35.7M | |||||
Total Deferred Taxes | -169M | 35.6M | -46.1M | 3.9M | -41.1M | |||||
Normalized Net Income | 387M | 105M | 481M | 459M | 518M | |||||
Interest on Long-Term Debt | - | 9.7M | 12.2M | 11.2M | 9.1M | |||||
Non-Cash Pension Expense | 300K | -800K | -200K | -300K | -100K | |||||
Supplemental Operating Expense Items | ||||||||||
Advertising Expense | 278M | 265M | 456M | 438M | 467M | |||||
Marketing Expenses | - | - | - | - | - | |||||
Selling and Marketing Expenses | 479M | 458M | 681M | 688M | 720M | |||||
Net Rental Expense, Total | 623M | 551M | 590M | 600M | 628M | |||||
Imputed Operating Lease Interest Expense | 42.17M | 62.47M | 72.73M | 61.84M | 76.36M | |||||
Imputed Operating Lease Depreciation | 580M | 489M | 518M | 538M | 552M | |||||
Stock-Based Comp., SG&A Exp. (Total) | 97M | 72.7M | 79.7M | 75.5M | 99.5M | |||||
Stock-Based Comp., Other (Total) | 3.6M | - | 2M | - | - | |||||
Total Stock-Based Compensation | 101M | 72.7M | 81.7M | 75.5M | 99.5M |