Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
401.70 USD | -1.64% | -3.70% | +6.82% |
04:34am | Malaysia defends web traffic re-routing plan against online censorship concerns | RE |
06/09 | Microsoft, StopNCII Collaborating to Tackle Non-Consensual Images on Bing | MT |
Fiscal Period: June | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 14TCr | 17TCr | 20TCr | 21TCr | 25TCr | |||||
Total Revenues | 14TCr | 17TCr | 20TCr | 21TCr | 25TCr | |||||
Cost of Goods Sold, Total | 4.61TCr | 5.22TCr | 6.26TCr | 6.57TCr | 7.41TCr | |||||
Gross Profit | 9.69TCr | 12TCr | 14TCr | 15TCr | 17TCr | |||||
Selling General & Admin Expenses, Total | 2.47TCr | 2.52TCr | 2.77TCr | 2.95TCr | 3.21TCr | |||||
R&D Expenses | 1.93TCr | 2.07TCr | 2.45TCr | 2.72TCr | 2.95TCr | |||||
Other Operating Expenses, Total | 4.4TCr | 4.59TCr | 5.22TCr | 5.67TCr | 6.16TCr | |||||
Operating Income | 5.3TCr | 6.99TCr | 8.34TCr | 8.95TCr | 11TCr | |||||
Interest Expense, Total | -259.1Cr | -233Cr | -204.7Cr | -199.5Cr | -298.3Cr | |||||
Interest And Investment Income | 268Cr | 213.1Cr | 209.4Cr | 299.4Cr | 315.7Cr | |||||
Net Interest Expenses | 8.9Cr | -20Cr | 4.7Cr | 100Cr | 17Cr | |||||
Income (Loss) On Equity Invest. | - | - | - | - | -131.9Cr | |||||
Currency Exchange Gains (Loss) | -17Cr | 13Cr | 23Cr | 17Cr | 7.5Cr | |||||
Other Non Operating Income (Expenses) | 13Cr | 2Cr | -41Cr | -64Cr | -28Cr | |||||
EBT, Excl. Unusual Items | 5.3TCr | 6.99TCr | 8.33TCr | 9TCr | 11TCr | |||||
Restructuring Charges | - | - | - | -95Cr | - | |||||
Merger & Related Restructuring Charges | - | - | - | - | - | |||||
Impairment of Goodwill | - | - | - | - | - | |||||
Gain (Loss) On Sale Of Investments | 3.2Cr | 123.2Cr | 46Cr | 26Cr | -30Cr | |||||
Asset Writedown | - | - | - | - | - | |||||
EBT, Incl. Unusual Items | 5.3TCr | 7.11TCr | 8.37TCr | 8.93TCr | 11TCr | |||||
Income Tax Expense | 875.5Cr | 983.1Cr | 1.1TCr | 1.7TCr | 1.97TCr | |||||
Earnings From Continuing Operations | 4.43TCr | 6.13TCr | 7.27TCr | 7.24TCr | 8.81TCr | |||||
Net Income to Company | 4.43TCr | 6.13TCr | 7.27TCr | 7.24TCr | 8.81TCr | |||||
Net Income - (IS) | 4.43TCr | 6.13TCr | 7.27TCr | 7.24TCr | 8.81TCr | |||||
Net Income to Common Incl Extra Items | 4.43TCr | 6.13TCr | 7.27TCr | 7.24TCr | 8.81TCr | |||||
Net Income to Common Excl. Extra Items | 4.43TCr | 6.13TCr | 7.27TCr | 7.24TCr | 8.81TCr | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 5.82 | 8.12 | 9.7 | 9.72 | 11.86 | |||||
Basic EPS - Continuing Operations | 5.82 | 8.12 | 9.7 | 9.72 | 11.86 | |||||
Basic Weighted Average Shares Outstanding | 761Cr | 754.7Cr | 749.6Cr | 744.6Cr | 743.1Cr | |||||
Net EPS - Diluted | 5.76 | 8.05 | 9.65 | 9.68 | 11.8 | |||||
Diluted EPS - Continuing Operations | 5.76 | 8.05 | 9.65 | 9.68 | 11.8 | |||||
Diluted Weighted Average Shares Outstanding | 768.3Cr | 760.8Cr | 754Cr | 747.2Cr | 746.9Cr | |||||
Normalized Basic EPS | 4.35 | 5.79 | 6.94 | 7.55 | 9.09 | |||||
Normalized Diluted EPS | 4.31 | 5.74 | 6.9 | 7.53 | 9.04 | |||||
Dividend Per Share | 2.04 | 2.24 | 2.48 | 2.72 | 3 | |||||
Payout Ratio | 34.18 | 26.96 | 24.93 | 27.36 | 24.7 | |||||
American Depositary Receipts Ratio (ADR) | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | |||||
Supplemental Items | ||||||||||
EBITDA | 6.53TCr | 8.08TCr | 9.8TCr | 10TCr | 13TCr | |||||
EBITA | 5.46TCr | 7.15TCr | 8.54TCr | 9.2TCr | 11TCr | |||||
EBIT | 5.3TCr | 6.99TCr | 8.34TCr | 8.95TCr | 11TCr | |||||
EBITDAR | 6.73TCr | 8.29TCr | 10TCr | 11TCr | 13TCr | |||||
Total Revenues (As Reported) | 14TCr | 17TCr | 20TCr | 21TCr | 25TCr | |||||
Effective Tax Rate - (Ratio) | 16.51 | 13.83 | 13.11 | 18.98 | 18.23 | |||||
Current Domestic Taxes | 430Cr | 451.4Cr | 1TCr | 1.63TCr | 1.45TCr | |||||
Current Foreign Taxes | 444.4Cr | 546.7Cr | 667.2Cr | 667.8Cr | 985.8Cr | |||||
Total Current Taxes | 874.4Cr | 998.1Cr | 1.67TCr | 2.3TCr | 2.44TCr | |||||
Deferred Domestic Taxes | 5.2Cr | -18Cr | -587.7Cr | -662.3Cr | -517Cr | |||||
Deferred Foreign Taxes | -4.1Cr | 2.9Cr | 18Cr | 56Cr | 43Cr | |||||
Total Deferred Taxes | 1.1Cr | -15Cr | -570.2Cr | -605.9Cr | -473.8Cr | |||||
Normalized Net Income | 3.31TCr | 4.37TCr | 5.2TCr | 5.63TCr | 6.76TCr | |||||
Interest Capitalized | - | - | - | - | - | |||||
Interest on Long-Term Debt | 34Cr | 39Cr | 43Cr | 50Cr | 73Cr | |||||
Supplemental Operating Expense Items | ||||||||||
Advertising Expense | 160Cr | 150Cr | 150Cr | 90Cr | 170Cr | |||||
Selling and Marketing Expenses | 1.96TCr | 2.01TCr | 2.18TCr | 2.28TCr | 2.45TCr | |||||
General and Administrative Expenses | 511.1Cr | 510.7Cr | 590Cr | 677.5Cr | 760.9Cr | |||||
Research And Development Expense From Footnotes | 1.93TCr | 2.07TCr | 2.45TCr | 2.72TCr | 2.95TCr | |||||
Net Rental Expense, Total | 204.3Cr | 212.7Cr | 246.1Cr | 287.5Cr | 355.5Cr | |||||
Imputed Operating Lease Interest Expense | 50Cr | 48Cr | 50Cr | 58Cr | 96Cr | |||||
Imputed Operating Lease Depreciation | 154.06Cr | 164.46Cr | 195.94Cr | 229.36Cr | 259.8Cr | |||||
Stock-Based Comp., Other (Total) | 528.9Cr | 611.8Cr | 750.2Cr | 961.1Cr | 1.07TCr | |||||
Total Stock-Based Compensation | 528.9Cr | 611.8Cr | 750.2Cr | 961.1Cr | 1.07TCr |