| Period Ending: |
LTM
(Last Twelve Months) |
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 |
1994 12-31 |
1993 12-31 |
1992 12-31 |
1991 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-10-27 | 2025-02-25 | 2023-12-31 | 2023-06-14 | 2022-04-21 | 2021-04-22 | 2020-04-29 | 2019-04-30 | 2018-05-02 | 2017-04-25 | 2016-04-26 | 2015-04-28 | 2014-04-29 | 2013-04-30 | 2012-04-24 | 2011-04-26 | 2010-04-27 | 2009-04-28 | 2008-04-30 | 2007-05-02 | 2006-05-12 | 2005-05-12 | 2004-05-13 | 2003-05-29 | 2002-05-31 | 2001-05-31 | 2000-05-26 | 1999-05-27 | 1998-05-29 | 1997-05-28 | 1996-05-24 | 1995-02-28 | 1994-02-28 | 1993-02-28 | 1992-02-29 |
| Revenue | 1,074 | 1,395 | 1,561 | 1,929 | 2,756 | 2,494 | 1,459 | 1,822 | 1,745 | 1,800 | 1,658 | 1,497 | 1,304 | 1,099 | 1,054 | 1,090 | 876.8 | 829.9 | 760.2 | 788.1 | 799.3 | 5,148 | 4,478 | 3,665 | 2,928 | 2,397 | 1,878 | 1,397 | 1,067 | 823.2 | 601.3 | 440.3 | 305.8 | 216.7 | 167.6 |
| Cost of Revenue | 828.8 | 1,122 | 1,265 | 1,502 | 2,150 | 1,944 | 1,195 | 1,499 | 1,437 | 1,500 | 1,378 | 1,236 | 1,071 | 916.4 | 890.8 | 913.6 | 723.6 | 706.9 | 632.6 | 693.4 | 682.4 | 2,961 | 2,601 | 2,147 | 1,720 | 1,364 | 1,079 | 797.9 | 607.4 | 468.6 | 341.3 | 249.2 | 173.6 | 123.6 | 95.8 |
| Gross Profit | 245.6 | 272.6 | 295.8 | 427.4 | 606 | 550.4 | 264.2 | 322.6 | 308 | 300.4 | 279.8 | 261.3 | 233.5 | 182.9 | 163.5 | 176.2 | 153.1 | 122.9 | 127.6 | 94.8 | 116.9 | 2,186 | 1,877 | 1,519 | 1,208 | 1,033 | 798.5 | 599.3 | 459.2 | 354.6 | 260 | 191.1 | 132.2 | 93.1 | 71.8 |
| Operating Expenses | 342.3 | 463.5 | 413.9 | 400.4 | 495 | 453.7 | 389.2 | 537.6 | 354.6 | 313 | 280.4 | 249.7 | 217.4 | 170.7 | 181 | 161.8 | 145.2 | 132.4 | 156.9 | 182.9 | 138.1 | 1,394 | 1,237 | 1,038 | 861.5 | 760.3 | 589.1 | 441.3 | 340.3 | 264 | 192.4 | 139.7 | 95.6 | 66.8 | 52.2 |
| Research & Development | 65.88 | 97.43 | 102.7 | 108.9 | 109.2 | 100.5 | 110.8 | 106.8 | 87.65 | 78.16 | 75.8 | 69.61 | 58.87 | 51.29 | 52.61 | 45.77 | 41.39 | 35.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 246.9 | 366.1 | 311.2 | 291.4 | 385.8 | 353.1 | 278.4 | 430.8 | 267 | 234.8 | 204.6 | 180.1 | 158.6 | 119.4 | 128.4 | 116.1 | 103.8 | 96.86 | 97.43 | 117.7 | 110.2 | 1,394 | 1,237 | 1,038 | 861.5 | 713.6 | 557.5 | 418.1 | 322.1 | 250.6 | 182.5 | 132.5 | 91.4 | 64.2 | 50.4 |
| Other Operating Expenses | 29.52 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.45 | 65.16 | 27.9 | 0 | 0 | 0 | 0 | 46.65 | 31.62 | 23.2 | 18.2 | 13.4 | 9.9 | 7.2 | 4.2 | 2.6 | 1.8 |
| Operating Income | -96.77 | -191 | -118.1 | 27.01 | 111.1 | 96.72 | -125 | -215.1 | -46.63 | -12.61 | -0.534 | 11.56 | 16.09 | 12.24 | -17.53 | 14.4 | 7.96 | -9.46 | -29.32 | -88.09 | -21.22 | 792.4 | 639.3 | 480.1 | 346.1 | 272.8 | 209.3 | 158 | 118.9 | 90.6 | 67.6 | 51.4 | 36.6 | 26.3 | 19.6 |
| Net Non-Operating Interest | 3.02 | 6.76 | 12.01 | 2.96 | -0.556 | -0.838 | 1.46 | 0.74 | -2.28 | -0.556 | 0.015 | 0.113 | 0.014 | -0.693 | -2.32 | -2.81 | -3.3 | -0.402 | 0.6 | -1.2 | -5.85 | 18.77 | 10.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 3.02 | 8.97 | 13.77 | 2.96 | 0 | 0 | 1.8 | 2.21 | 0.659 | 0.326 | 0.155 | 0.152 | 0.127 | 0.116 | 0.161 | 0.157 | 0.17 | 3.16 | 4.79 | 3.57 | 0 | 18.77 | 10.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 2.2 | 1.76 | 0 | 0.556 | 0.838 | 0.342 | 1.47 | 2.94 | 0.882 | 0.14 | 0.039 | 0.113 | 0.809 | 2.48 | 2.96 | 3.47 | 3.56 | 4.19 | 4.76 | 5.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | -50.49 | -73.91 | -160 | -63.83 | 12.5 | 0.613 | -10.98 | -5.62 | 1.18 | 33.71 | 3.63 | 1.53 | 0.236 | 3.61 | 0.278 | 2.66 | 3.34 | -1.15 | -12.38 | -5.59 | 4.73 | 0 | 0 | 11.29 | 10.97 | 9 | 5.79 | 3.5 | 2.5 | 0.7 | -0.7 | -0.5 | 0.4 | 0.3 | 0.4 |
| Income Before Tax | -144.2 | -258.1 | -266.1 | -33.85 | 123 | 96.49 | -134.5 | -220 | -47.73 | 20.55 | 3.12 | 13.21 | 16.34 | 15.15 | -19.58 | 14.25 | 8 | -11.01 | -41.09 | -94.88 | -22.35 | 811.2 | 649.5 | 491.3 | 357.1 | 281.8 | 215.1 | 161.5 | 121.4 | 91.3 | 66.9 | 50.9 | 37 | 26.6 | 20 |
| Income Tax Expense | 0.763 | 0.684 | 41.72 | 1.38 | -48.77 | 1.36 | 0.185 | -2.38 | 64.19 | 9.3 | 1.9 | 4.4 | -72.17 | 0.485 | -0.142 | 0.359 | 0.257 | 0 | 0 | 0 | 0 | 306.2 | 250.1 | 189.2 | 137.5 | 109.9 | 83.9 | 64.2 | 48.3 | 36.3 | 27.4 | 20.9 | 15.1 | 10.6 | 8 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 63.24 | 42.89 | -14.54 | -10.23 | 0.916 | -1.27 | -1.23 | -0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 3.92 | 6.88 | 2.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | -145 | -258.8 | -307.8 | -35.24 | 108.6 | 52.24 | -120.2 | -207.3 | -112.8 | 12.52 | 2.45 | 8.85 | 88.51 | 14.67 | -19.44 | 13.89 | 7.75 | -11.01 | -45.02 | -101.8 | -24.92 | 505 | 399.5 | 302.2 | 219.6 | 171.9 | 131.2 | 97.3 | 73.1 | 55 | 39.5 | 30 | 21.9 | 16 | 12 |
| Depreciation and Amortization | 19.13 | 19.06 | 19.45 | 21.96 | 23.49 | 26.64 | 37.71 | 31.7 | 32.85 | 31.25 | 25.1 | 18.06 | 14.52 | 16.01 | 16.35 | 14.58 | 12.88 | 22.97 | 29.5 | 32.33 | 14.11 | 97.49 | 84.64 | 75.81 | 62.55 | 46.65 | 31.62 | 23.2 | 18.2 | 13.4 | 9.9 | 7.2 | 4.2 | 2.6 | 1.8 |
| EBITDA | -77.64 | -171.9 | -98.66 | 48.97 | 134.6 | 123.4 | -87.3 | -183.4 | -13.79 | 18.65 | 24.56 | 29.63 | 30.62 | 28.25 | -1.18 | 28.98 | 20.84 | 13.51 | 0.179 | -55.77 | -7.11 | 889.9 | 724 | 555.9 | 408.6 | 319.5 | 241 | 181.2 | 137.1 | 104 | 77.5 | 58.6 | 40.8 | 28.9 | 21.4 |
| Earnings Per Share (EPS) | -2.81 | -5.56 | -6.81 | -0.795 | 2.51 | 1.25 | -3.46 | -6.83 | -4.28 | 0.49 | 0.1 | 0.37 | 3.73 | 0.63 | -0.84 | 0.6 | 0.34 | -0.48 | -1.9 | -5.01 | -1.29 | 1.68 | 1.35 | 1.03 | 0.76 | 0.61 | 0.47 | 0.35 | 0.27 | 0.2 | 0.15 | 0.11 | 0.08 | 0.06 | 0.05 |
| Diluted Earnings Per Share | -2.81 | -5.56 | -6.81 | -0.795 | 2.49 | 1.24 | -3.46 | -6.83 | -4.28 | 0.49 | 0.1 | 0.36 | 3.64 | 0.62 | -0.84 | 0.59 | 0.33 | -0.48 | -1.9 | -5.01 | -1.29 | 1.65 | 1.31 | 1 | 0.74 | 0.59 | 0.46 | 0.34 | 0.26 | 0.2 | 0.15 | 0.11 | 0.08 | 0.06 | 0.05 |
| Weighted Average Shares Outstanding | 60.33 | 46.54 | 45.21 | 44.32 | 42.98 | 41.22 | 34.87 | 29.98 | 25.04 | 25.34 | 24.61 | 24 | 23.71 | 23.39 | 23.26 | 23.02 | 22.82 | 22.9 | 23.7 | 20.33 | 19.43 | 300.7 | 296.9 | 292.9 | 298.7 | 283.9 | 279.9 | 277.7 | 275.3 | 275 | 263.3 | 272.7 | 273.8 | 266.7 | 240 |
| Diluted Weighted Average Shares Outstanding | 60.33 | 46.54 | 45.21 | 44.32 | 43.33 | 41.61 | 34.87 | 29.98 | 25.04 | 25.43 | 24.7 | 24.32 | 24.29 | 23.67 | 23.26 | 23.37 | 23.07 | 22.9 | 23.7 | 20.33 | 19.43 | 306.6 | 304.7 | 301.1 | 298.7 | 292.9 | 288.2 | 286.5 | 284.7 | 275 | 263.3 | 272.7 | 273.8 | 266.7 | 240 |