Income Statement
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
Mar '24
LTM

Total Revenues

2,132.7

2,545.6

3,150.3

3,627.3

4,287.8

4,437.3

Total Revenues % Chg.

5.6%

19.4%

23.8%

15.1%

18.2%

20.3%

Cost of Goods Sold, Total

1,029

1,171.6

1,542.8

1,801.9

1,902.3

1,928.3

Gross Profit

1,103.7

1,374.1

1,607.6

1,825.4

2,385.5

2,509.1

Selling General & Admin Expenses, Total

736.9

823.9

1,006.3

1,131.1

1,399.6

1,461.1

R&D Expenses

27.6

28.6

33.3

38.7

49.2

49.2

Other Operating Expenses, Total

764.5

852.5

1,039.7

1,169.8

1,448.8

1,510.3

Operating Income

339.2

521.5

567.9

655.6

936.7

998.8

Interest Expense, Total

-5

-6

-2.1

-3.4

-2.6

-2.6

Interest And Investment Income

7.3

2.6

1.9

15.6

52.2

58.2

Net Interest Expenses

2.2

-3.4

-0.2

12.1

49.6

55.6

Currency Exchange Gains (Loss)

Other Non Operating Income (Expenses)

0.8

1

0.1

1.2

1.8

1.6

EBT, Excl. Unusual Items

342.2

519.1

567.8

668.9

988.1

1,055.9

Restructuring Charges

Impairment of Goodwill

Asset Writedown

-1.4

-17.6

-3.2

-2.8

-9.2

-9.2

Other Unusual Items

EBT, Incl. Unusual Items

340.9

501.5

564.6

666.1

978.9

1,046.7

Income Tax Expense

64.7

118.9

112.7

149.3

219.4

235.1

Earnings From Continuing Operations

276.1

382.6

451.9

516.8

759.6

811.6

Net Income

276.1

382.6

451.9

516.8

759.6

811.6

Net Income to Common Incl Extra Items

276.1

382.6

451.9

516.8

759.6

811.6

Net Income to Common Excl. Extra Items

276.1

382.6

451.9

516.8

759.6

811.6

Total Shares Outstanding

28

27.9

27

26.2

25.6

25.4

Weighted Avg. Shares Outstanding

28.4

28.1

27.5

26.5

25.9

25.7

Weighted Avg. Shares Outstanding Dil

28.7

28.4

27.8

26.7

26

25.9

EPS

9.7

13.6

16.4

19.5

29.4

31.6

EPS Diluted

9.6

13.5

16.3

19.4

29.2

31.4

EBITDA

378.1

562.1

610.8

703.4

994.3

1,061.1

Effective Tax Rate

19%

23.7%

20%

22.4%

22.4%

22.5%