| Period Ending: |
LTM
(Last Twelve Months) |
2025 06-30 |
2024 06-30 |
2023 06-30 |
2022 06-30 |
2021 06-30 |
2020 06-30 |
2019 06-30 |
2018 06-30 |
2017 06-30 |
2016 06-30 |
2015 06-30 |
2014 06-30 |
2013 06-30 |
2012 06-30 |
2011 06-30 |
2010 06-30 |
2009 06-30 |
2008 06-30 |
2007 06-30 |
2006 06-30 |
2005 06-30 |
2004 06-30 |
2003 06-30 |
2002 06-30 |
2001 06-30 |
2000 06-30 |
1999 06-30 |
1998 06-30 |
1997 06-30 |
1996 06-30 |
1995 06-30 |
1994 06-30 |
1993 06-30 |
1992 06-30 |
1991 06-30 |
1990 06-30 |
1989 06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-11-06 | 2025-08-15 | 2024-08-16 | 2023-08-17 | 2022-08-18 | 2021-08-24 | 2020-08-27 | 2019-09-03 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 | 1996-06-30 | 1995-06-30 | 1994-06-30 | 1993-06-30 | 1992-06-30 | 1991-06-30 | 1990-06-30 | 1989-06-30 |
| Revenue | 17,401 | 15,009 | 13,640 | 14,694 | 14,544 | 12,861 | 12,468 | 9,458 | 9,319 | 9,092 | 9,474 | 9,599 | 10,218 | 11,339 | 12,478 | 13,266 | 8,371 | 7,696 | 8,835 | 8,448 | 8,194 | 8,463 | 7,275 | 7,216 | 4,216 | 2,892 | 3,425 | 0 | 0 | 0 | 0 | 0 | 4,055 | 0 | 0 | 2,564 | 2,578 | 1,668 |
| Cost of Revenue | 14,102 | 12,175 | 10,928 | 11,969 | 11,724 | 10,129 | 9,932 | 7,659 | 7,462 | 7,182 | 7,468 | 7,670 | 8,289 | 9,336 | 10,365 | 10,996 | 6,890 | 6,488 | 7,417 | 7,067 | 6,923 | 7,095 | 6,005 | 5,921 | 3,408 | 2,318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 3,299 | 2,834 | 2,712 | 2,725 | 2,820 | 2,732 | 2,536 | 1,799 | 1,857 | 1,910 | 2,006 | 1,930 | 1,930 | 2,004 | 2,113 | 2,270 | 1,481 | 1,208 | 1,418 | 1,381 | 1,270 | 1,369 | 1,270 | 1,296 | 807.7 | 574.1 | 3,425 | 0 | 0 | 0 | 0 | 0 | 4,055 | 0 | 0 | 2,564 | 2,578 | 1,668 |
| Operating Expenses | 2,141 | 1,825 | 1,498 | 1,217 | 1,581 | 1,411 | 1,542 | 1,007 | 862.9 | 1,068 | 1,537 | 1,023 | 961.5 | 1,270 | 1,501 | 1,767 | 1,150 | 958 | 1,090 | 1,026 | 851.1 | 1,194 | 960.8 | 1,022 | 610.2 | 374.1 | 274 | 54.74 | 46.31 | 162.6 | -508.4 | -491 | 323.6 | -352.5 | -381.3 | 106.3 | 96.42 | 64.35 |
| Research & Development | 138 | 120 | 106 | 101 | 96 | 100 | 97 | 64 | 72.7 | 69.03 | 67.78 | 62.82 | 71.55 | 59.87 | 69.69 | 99.61 | 46.91 | 32.12 | 34.63 | 27.31 | 27.46 | 30.27 | 32.44 | 30.19 | 20.27 | 7.65 | 11.76 | 0 | 0 | 0 | 0 | 0 | 20.24 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 1,325 | 1,205 | 1,093 | 1,086 | 1,284 | 1,292 | 1,385 | 999 | 793.2 | 998.6 | 1,469 | 960.5 | 890 | 1,210 | 1,431 | 1,668 | 1,103 | 925.9 | 1,056 | 998.8 | 823.6 | 1,164 | 928.4 | 875.1 | 589.9 | 366.4 | 36.8 | 54.74 | 46.31 | 0 | 0 | 0 | 56.04 | 0 | 0 | 1.26 | 0 | 0 |
| Other Operating Expenses | 678 | 500 | 299 | 30 | 201 | 19 | 60 | -56 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 117.1 | 0 | 0 | 225.4 | 0 | 0 | 162.6 | -508.4 | -491 | 247.3 | -352.5 | -381.3 | 105 | 96.42 | 64.35 |
| Operating Income | 1,158 | 1,009 | 1,214 | 1,508 | 1,239 | 1,321 | 994 | 792 | 993.9 | 842.3 | 468.8 | 906.3 | 968.3 | 733.8 | 611.9 | 502.3 | 330.9 | 249.9 | 327.8 | 355.2 | 419.3 | 174.2 | 309 | 273.4 | 197.6 | 200 | 3,151 | -54.74 | -46.31 | -162.6 | 508.4 | 491 | 3,731 | 352.5 | 381.3 | 2,457 | 2,482 | 1,604 |
| Net Non-Operating Interest | -433 | -347 | -310 | -259 | -135 | -139 | -185 | -191 | -196.9 | -186.8 | -167.7 | -169 | -198.8 | -200.9 | -210.6 | -232 | -155.2 | -147.4 | -173.8 | -179.9 | -179.7 | -104.6 | -92.43 | -104.6 | -68.41 | -71.95 | -78.03 | -73.36 | -69.78 | -83.12 | -106.9 | -78.19 | -54.13 | -45.96 | -81.53 | -125.8 | -176.9 | -113 |
| Interest Income | 53 | 49 | 38 | 31 | 24 | 14 | 22 | 17 | 13.1 | 12.19 | 34.59 | 27.26 | 28.27 | 24.82 | 22.62 | 20.31 | 19.63 | 8.24 | 26.57 | 18.37 | 16.1 | 15.94 | 9.23 | 6.74 | 9.23 | 7.14 | 9.13 | 11.55 | 8.01 | 8.44 | 8.66 | 5.4 | 0 | 6.72 | 9.38 | 0 | 0 | 0 |
| Interest Expense | 486 | 396 | 348 | 290 | 159 | 153 | 207 | 208 | 210 | 199 | 202.3 | 196.2 | 227.1 | 225.7 | 233.2 | 252.3 | 174.8 | 155.7 | 200.3 | 198.3 | 195.8 | 120.6 | 101.7 | 111.3 | 77.64 | 79.1 | 87.17 | 84.91 | 77.79 | 91.56 | 115.6 | 83.59 | 54.13 | 52.68 | 90.91 | 125.8 | 176.9 | 113 |
| Equity & Other Income/(Expense) | 2 | -9 | -1 | 2 | 11 | 30 | 2 | 3 | -74.1 | 109.5 | 110.1 | 157.4 | 89.9 | 234 | 178.4 | 232.6 | 96.55 | 100.3 | 121.1 | 74 | 138 | 192.3 | 118.6 | 160.4 | 423.3 | 78.13 | -2,846 | 328.2 | 206.5 | 221.2 | -8.66 | -5.4 | -3,378 | -6.72 | -9.38 | -2,095 | -2,131 | -1,356 |
| Income Before Tax | 727 | 653 | 903 | 1,251 | 1,115 | 1,212 | 811 | 604 | 722.9 | 765 | 411.2 | 894.7 | 859.4 | 767 | 579.7 | 502.9 | 272.3 | 202.7 | 275.1 | 249.3 | 377.6 | 261.8 | 335.1 | 329.2 | 552.4 | 206.2 | 226.9 | 200.1 | 90.45 | -24.49 | 392.8 | 407.4 | 298.8 | 299.8 | 290.4 | 236.6 | 174.1 | 134.9 |
| Income Tax Expense | 141 | 135 | 163 | 193 | 300 | 261 | 187 | 172 | 144.4 | 214.1 | 241.9 | 187.8 | 75.51 | 204.6 | 269.6 | 230.6 | 51.33 | 119 | 171.6 | 75.32 | 106 | 134.2 | 85.09 | 96.83 | 67.67 | 60.32 | 49.73 | 6.47 | 55.93 | 35.95 | 131.7 | 141 | 139.1 | 124.6 | 102.9 | 55.16 | 40.28 | 34.93 |
| Income Attributable to Non-Controlling Interest | 4 | 7 | 10 | 10 | 10 | 12 | 12 | 1.8 | -141.1 | -45.55 | -76.13 | 27.56 | 252.2 | 23 | -112.2 | -79.41 | 65.44 | -87.08 | -144.2 | -278.7 | 10.91 | -4.46 | 8.32 | -11.05 | 5.24 | 1.73 | 3.52 | 4.14 | 3.17 | -0.075 | -5.67 | 10.94 | -27.89 | -35.22 | -11.62 | 5.64 | 1.96 | 0.53 |
| Net Income | 582 | 511 | 730 | 1,048 | 805 | 939 | 612 | 430.2 | 719.6 | 596.4 | 245.5 | 679.4 | 531.8 | 539.4 | 422.3 | 351.7 | 155.5 | 170.9 | 247.6 | 452.7 | 260.7 | 132.1 | 241.7 | 243.4 | 479.5 | 144.1 | 173.7 | 189.5 | 31.35 | -60.36 | 266.8 | 255.5 | 187.5 | 210.4 | 199.1 | 175.8 | 131.8 | 99.45 |
| Depreciation and Amortization | 945 | 722 | 595 | 586 | 625 | 574 | 652 | 453 | 357.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144.8 | 143.1 | 136.3 | 162.6 | 0 | 0 | 163.3 | 0 | 0 | 105 | 96.42 | 64.35 |
| EBITDA | 2,103 | 1,731 | 1,809 | 2,094 | 1,864 | 1,895 | 1,646 | 1,245 | 1,351 | 842.3 | 468.8 | 906.3 | 968.3 | 733.8 | 611.9 | 502.3 | 330.9 | 249.9 | 327.8 | 355.2 | 419.3 | 174.2 | 309 | 273.4 | 197.6 | 200 | 3,296 | 88.32 | 90.02 | 0 | 508.4 | 491 | 3,894 | 352.5 | 381.3 | 2,562 | 2,578 | 1,668 |
| Earnings Per Share (EPS) | 0.085 | 0.32 | 0.51 | 0.71 | 0.53 | 0.6 | 0.38 | 0.3 | 0.4 | 0.52 | 0.21 | 0.57 | 0.44 | 0.45 | 0.35 | 0.31 | 0.13 | 0.12 | 0.25 | 0.44 | 0.26 | 0.092 | 0.21 | 0.22 | 0.33 | 0.1 | 0.12 | 0.13 | 0.022 | -0.042 | 0.19 | 0.18 | 0.13 | 0.15 | 0.14 | 0.12 | 0.092 | 0.069 |
| Diluted Earnings Per Share | 0.085 | 0.32 | 0.5 | 0.71 | 0.53 | 0.6 | 0.38 | 0.3 | 0.4 | 0.51 | 0.21 | 0.55 | 0.43 | 0.45 | 0.34 | 0.31 | 0.13 | 0.12 | 0.25 | 0.43 | 0.26 | 0.091 | 0.21 | 0.22 | 0.33 | 0.1 | 0.12 | 0.13 | 0.022 | -0.042 | 0.19 | 0.18 | 0.13 | 0.15 | 0.14 | 0.12 | 0.092 | 0.069 |
| Weighted Average Shares Outstanding | 1,589 | 1,589 | 1,439 | 1,468 | 1,514 | 1,551 | 1,600 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 |
| Diluted Weighted Average Shares Outstanding | 1,593 | 1,593 | 1,441 | 1,476 | 1,516 | 1,556 | 1,602 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 | 1,439 |
