| Period Ending: |
LTM
(Last Twelve Months) |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
1995 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2026-02-09 | 2026-02-09 | 2025-02-27 | 2024-02-23 | 2023-02-24 | 2022-02-25 | 2021-02-26 | 2020-02-28 | 2019-02-28 | 2018-02-28 | 2017-03-01 | 2016-02-26 | 2015-02-27 | 2014-03-03 | 2013-03-01 | 2012-02-29 | 2011-02-28 | 2010-02-26 | 2009-03-02 | 2008-02-29 | 2007-03-01 | 2006-03-13 | 2005-03-15 | 2004-03-10 | 2003-03-31 | 2002-03-18 | 2001-04-02 | 2000-03-30 | 1999-03-30 | 1998-03-27 | 1997-03-31 | 1995-12-31 |
| Revenue | 14,542 | 14,542 | 16,930 | 13,294 | 9,657 | 8,924 | 8,292 | 6,782 | 5,474 | 5,369 | 4,452 | 3,977 | 4,053 | 3,478 | 3,380 | 3,090 | 3,212 | 3,502 | 2,967 | 3,452 | 3,453 | 3,168 | 3,104 | 2,344 | 721.8 | 76.45 | 127.6 | 348.8 | 247.1 | 121 | 50.2 | 5 |
| Cost of Revenue | 9,511 | 9,511 | 10,993 | 8,558 | 6,768 | 5,888 | 5,694 | 3,974 | 3,695 | 3,743 | 2,853 | 2,714 | 2,577 | 2,244 | 2,370 | 2,190 | 1,959 | 2,148 | 2,735 | 2,125 | 2,334 | 2,582 | 2,441 | 1,838 | 543.5 | 24.26 | 103 | 386.3 | 243.1 | 104.9 | 34.28 | 0 |
| Gross Profit | 5,031 | 5,031 | 5,937 | 4,736 | 2,889 | 3,036 | 2,597 | 2,807 | 1,779 | 1,626 | 1,599 | 1,264 | 1,476 | 1,235 | 1,010 | 899.8 | 1,253 | 1,353 | 231.8 | 1,328 | 1,118 | 585.7 | 663.5 | 506.2 | 178.3 | 52.19 | 24.61 | -37.57 | 4.01 | 16.07 | 15.92 | 5 |
| Operating Expenses | 1,378 | 1,378 | 1,463 | 1,629 | 1,517 | 1,299 | 1,183 | 1,084 | 983 | 1,011 | 791.4 | 721.8 | 651.9 | 527.8 | 493.9 | 463.8 | 463.6 | 455.7 | -72.75 | 454.2 | 378.3 | 300.2 | 320.4 | 199.7 | 123.7 | 28.05 | 24.11 | 14.66 | -0.454 | 14.17 | -24.08 | 5 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 79 | 79 | 119 | 102 | 95 | 78 | 81.99 | 80.11 | 78.99 | 83.75 | 81.75 | 49.74 | 49.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Expenses | 1,299 | 1,299 | 1,344 | 1,527 | 1,422 | 1,221 | 1,101 | 1,004 | 904 | 927.7 | 709.7 | 672.1 | 601.9 | 527.8 | 493.9 | 463.8 | 463.6 | 455.7 | -72.75 | 454.2 | 378.3 | 300.2 | 320.4 | 199.7 | 123.7 | 28.05 | 24.11 | 14.66 | -0.454 | 14.17 | -24.08 | 5 |
| Operating Income | 3,653 | 3,653 | 4,474 | 3,107 | 1,372 | 1,737 | 1,414 | 1,723 | 796.1 | 615 | 807.1 | 541.7 | 824.4 | 706.8 | 515.9 | 436 | 789 | 897.7 | 304.5 | 873.5 | 739.9 | 285.4 | 343.1 | 306.5 | 54.54 | 24.14 | 0.503 | -52.23 | 4.46 | 1.89 | 40 | 0 |
| Net Non-Operating Interest | -62 | -62 | -141 | -133 | -131 | -139 | -143.5 | -120.9 | -120.5 | -117.4 | -66.25 | -45.87 | -45.63 | -27.06 | -28.52 | -31.69 | -30.01 | -24.44 | -23.84 | -22.09 | -22.09 | -22.5 | -17.97 | -1.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 72 | 72 | 141 | 133 | 131 | 139 | 143.5 | 120.9 | 120.5 | 117.4 | 66.25 | 45.87 | 45.63 | 27.06 | 28.52 | 31.69 | 30.01 | 24.44 | 23.84 | 22.09 | 22.09 | 22.5 | 17.97 | 1.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | 1,507 | 1,507 | 341 | 595 | 321 | 769 | 306.9 | 246.8 | 166.1 | 259.7 | 114.7 | 71.33 | 65.52 | 62.76 | 102 | 22.09 | 91.41 | 24.44 | 23.84 | 22.09 | 22.09 | 22.5 | 17.97 | 1.41 | 0 | 0 | 0 | 0 | 0 | 0 | -35.6 | 0 |
| Income Before Tax | 5,098 | 5,098 | 4,674 | 3,569 | 1,562 | 2,367 | 1,578 | 1,849 | 841.8 | 757.3 | 855.6 | 567.2 | 844.2 | 742.5 | 589.4 | 426.4 | 850.4 | 897.7 | 304.5 | 873.5 | 739.9 | 285.4 | 343.1 | 306.5 | 54.54 | 24.14 | 0.503 | -52.23 | 4.46 | 1.89 | 4.4 | 0 |
| Income Tax Expense | 340 | 340 | 362 | -873 | 80 | 128 | 111.8 | 155.8 | 114 | 127.6 | 31.37 | 40.61 | 22.99 | 32.77 | -4.01 | -9.79 | 7.73 | 20.71 | 13.54 | 15.6 | 26.68 | 28.95 | 26.23 | 26.73 | -0.556 | 2.13 | 8.52 | -19.56 | 0.235 | -0.338 | 0.3 | 0.1 |
| Income Attributable to Non-Controlling Interest | 359 | 359 | 0 | -1 | 6 | 82 | 60.19 | 56.98 | -30.15 | 10.43 | 131.4 | -11.16 | -13.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.816 | -3.89 | 0 | 0 | -0.238 | 1.14 | 0.192 | 0 | -1.1 |
| Net Income | 4,399 | 4,399 | 4,312 | 4,443 | 1,476 | 2,157 | 1,406 | 1,636 | 758 | 619.3 | 692.7 | 537.7 | 834.4 | 709.7 | 593.4 | 436.2 | 842.7 | 876.9 | 291 | 857.9 | 713.2 | 256.5 | 316.9 | 280.6 | 58.98 | 22.02 | -8.01 | -32.44 | 3.09 | 2.04 | 4.1 | 1 |
| Depreciation and Amortization | 146 | 146 | 235 | 95 | 106 | 82 | 69.03 | 82.1 | 105.7 | 125.8 | 19.34 | 22.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA | 3,799 | 3,799 | 4,709 | 3,202 | 1,478 | 1,819 | 1,483 | 1,805 | 901.8 | 740.8 | 826.4 | 564.7 | 824.4 | 706.8 | 515.9 | 436 | 789 | 897.7 | 304.5 | 873.5 | 739.9 | 285.4 | 343.1 | 306.5 | 54.54 | 24.14 | 0.503 | -52.23 | 4.46 | 1.89 | 40 | 0 |
| Earnings Per Share (EPS) | 11.8 | 11.84 | 11.47 | 11.94 | 3.9 | 5.34 | 3.38 | 3.97 | 1.87 | 1.4 | 1.83 | 1.41 | 2.07 | 1.75 | 1.38 | 1.03 | 1.81 | 1.59 | 0.47 | 1.3 | 1.05 | 0.81 | 1.12 | 1.19 | 0.33 | 0.19 | -0.074 | -0.21 | 0.02 | 0.013 | 0.027 | 0.007 |
| Diluted Earnings Per Share | 11.56 | 11.62 | 11.19 | 11.62 | 3.8 | 5.23 | 3.32 | 3.87 | 1.84 | 1.36 | 1.78 | 1.36 | 2.01 | 1.69 | 1.34 | 0.99 | 1.73 | 1.53 | 0.45 | 1.25 | 1.01 | 0.38 | 0.49 | 0.46 | 0.11 | 0.14 | -0.074 | -0.21 | 0.019 | 0.013 | 0.027 | 0.007 |
| Weighted Average Shares Outstanding | 369 | 369 | 372.5 | 368.7 | 368.6 | 391.7 | 403.1 | 401.8 | 404.3 | 404.1 | 362.4 | 365.4 | 392.5 | 394.1 | 403.3 | 396.7 | 451.6 | 536 | 558.9 | 639 | 658.9 | 318.1 | 284 | 236.4 | 180.9 | 115.7 | 118.8 | 153.8 | 153.6 | 153.3 | 153.8 | 150 |
| Diluted Weighted Average Shares Outstanding | 376.1 | 376.1 | 381.8 | 378.8 | 377.6 | 400.3 | 410.3 | 411.6 | 412.9 | 417.8 | 374.2 | 378.1 | 404.8 | 407.3 | 414.8 | 414.9 | 472.7 | 557.3 | 583.1 | 663.9 | 686.2 | 672.4 | 652.7 | 610 | 537 | 153 | 118.8 | 153.8 | 159.5 | 153.8 | 153.8 | 150 |