| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-09-30 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 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 | 1995-12-31 |
| Revenue | 16,272 | 16,358 | 16,656 | 17,811 | 16,292 | 14,871 | 14,534 | 14,059 | 13,277 | 12,681 | 12,280 | 12,463 | 11,786 | 11,427 | 10,387 | 8,981 | 8,686 | 9,121 | 8,606 | 8,269 | 7,722 | 7,154 | 6,553 | 5,944 | 5,375 | 5,208 | 4,728 | 4,347 | 4,088 | 3,902 | 3,771 |
| Cost of Revenue | 10,873 | 10,731 | 10,957 | 12,075 | 10,814 | 10,103 | 9,969 | 9,667 | 9,104 | 8,582 | 8,419 | 8,712 | 8,339 | 7,929 | 7,326 | 6,422 | 7,788 | 8,200 | 7,694 | 7,416 | 6,896 | 6,417 | 5,916 | 5,370 | 4,855 | 4,729 | 4,255 | 3,915 | 3,716 | 3,558 | 3,430 |
| Gross Profit | 5,398 | 5,627 | 5,700 | 5,736 | 5,478 | 4,768 | 4,565 | 4,392 | 4,173 | 4,099 | 3,860 | 3,750 | 3,446 | 3,498 | 3,061 | 2,559 | 898.4 | 920.8 | 912.1 | 853.4 | 825.5 | 736.7 | 636.5 | 575 | 520 | 478.5 | 473.5 | 432.6 | 371.5 | 344.7 | 341.5 |
| Operating Expenses | 3,523 | 3,553 | 3,621 | 3,105 | 3,536 | 3,250 | 3,092 | 3,102 | 2,946 | 2,998 | 2,821 | 2,752 | 2,550 | 2,696 | 2,317 | 1,837 | 270.3 | 257 | 213.6 | 219.9 | 213.7 | 197.4 | 177.7 | 178.4 | 154.9 | 143.1 | 149.7 | 108.4 | 98.4 | 84.3 | 80.2 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.1 | 6.7 | 4.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 3,523 | 3,553 | 3,621 | 3,105 | 3,536 | 3,250 | 3,092 | 3,102 | 2,946 | 2,998 | 2,821 | 2,752 | 2,550 | 2,701 | 2,301 | 1,796 | 24.7 | 29 | 30.9 | 28.2 | 28.7 | 26.8 | 23.7 | 19.9 | 18.64 | 16.07 | 21.4 | 21.7 | 18.5 | 17 | 15 |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.1 | -11.3 | 12 | 41.8 | 245.6 | 228 | 182.7 | 191.7 | 185 | 170.6 | 154 | 158.5 | 136.3 | 127 | 128.3 | 86.7 | 79.9 | 67.3 | 65.2 |
| Operating Income | 1,875 | 2,074 | 2,079 | 2,630 | 1,942 | 1,518 | 1,473 | 1,290 | 1,227 | 1,101 | 1,039 | 998.4 | 896.1 | 801.9 | 743.7 | 721.4 | 628.1 | 663.8 | 698.5 | 633.5 | 611.8 | 539.3 | 458.8 | 396.6 | 365 | 335.4 | 323.8 | 324.2 | 273.1 | 260.4 | 261.3 |
| Net Non-Operating Interest | -300.4 | -349 | -326.1 | -235.9 | -227.6 | -262.3 | -272.9 | -151.5 | -112.6 | -93.9 | -92.8 | -94 | -107.5 | -123.7 | -132.2 | -135.7 | -147 | -122.6 | -78.4 | -75.7 | -84.1 | -78.4 | -85 | -83 | -88.04 | -94.69 | -94.69 | -74.5 | -74.5 | -64.5 | -71.7 |
| Interest Income | 36.7 | 44.1 | 35.2 | 16 | 8.6 | 9.8 | 21.5 | 9.9 | 10 | 9.4 | 14.1 | 18.8 | 18.4 | 16.6 | 23 | 32.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 337.1 | 393.1 | 361.3 | 251.9 | 236.2 | 272.1 | 294.4 | 161.4 | 122.6 | 103.3 | 106.9 | 112.8 | 125.9 | 140.3 | 155.2 | 168.1 | 147 | 122.6 | 78.4 | 75.7 | 84.1 | 78.4 | 85 | 83 | 88.04 | 94.69 | 94.69 | 74.5 | 74.5 | 64.5 | 71.7 |
| Equity & Other Income/(Expense) | -485.8 | -478.9 | -1,180 | -810.5 | -12.1 | -83.3 | -17.4 | -70.4 | -1.5 | 4.1 | 55.3 | -26.2 | -4 | -1.4 | 18.4 | 11.3 | -1.9 | 1.8 | -8.9 | 0 | 0 | 0 | -8.7 | -7.4 | -0.611 | 0 | -2.01 | 0 | 10.9 | 0 | 0.1 |
| Income Before Tax | 1,089 | 1,246 | 572.8 | 1,584 | 1,702 | 1,172 | 1,183 | 1,068 | 1,112 | 1,011 | 1,001 | 878.2 | 784.6 | 676.8 | 629.9 | 597 | 479.2 | 543 | 611.2 | 557.8 | 527.7 | 460.9 | 365.1 | 306.2 | 276.4 | 240.7 | 227.1 | 249.7 | 209.5 | 195.9 | 189.7 |
| Income Tax Expense | 230.6 | 274.1 | 233.7 | 401 | 441.2 | 309.5 | 288.1 | 285.2 | 293.7 | 263.5 | 265.4 | 238.9 | 220.2 | 177.9 | 162.9 | 143.4 | 144.2 | 167.6 | 199.5 | 200.8 | 190 | 162.5 | 118.5 | 103.8 | 99.71 | 92.67 | 81.2 | 82.7 | 60.9 | 64 | 67.9 |
| Income Attributable to Non-Controlling Interest | 128.4 | 84.2 | 125.8 | 138.7 | 133.1 | 110.8 | 116.4 | 90.9 | 83.8 | 78.4 | 76.5 | 35.3 | 3.2 | 0 | 0 | 0 | 0 | 0 | -5.9 | 2.4 | 7.6 | 6.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 729.9 | 887.7 | 213.3 | 1,044 | 1,128 | 751.8 | 778.4 | 692.1 | 735 | 669.1 | 659.4 | 604 | 561.2 | 498.9 | 467 | 453.6 | 335 | 375.4 | 417.6 | 354.6 | 330.1 | 291.5 | 246.6 | 202.4 | 176.7 | 148 | 145.9 | 167 | 148.6 | 131.9 | 121.8 |
| Depreciation and Amortization | 419.1 | 330.1 | 319.1 | 292.1 | 289.2 | 300 | 284.4 | 302.2 | 335.5 | 332.3 | 314.9 | 281.4 | 256 | 251.2 | 296.1 | 247.3 | 247.5 | 226.2 | 206.9 | 193.8 | 187.8 | 173.3 | 154 | 158.5 | 136.3 | 127 | 128.3 | 86.7 | 79.9 | 72.7 | 65.2 |
| EBITDA | 2,294 | 2,404 | 2,398 | 2,922 | 2,231 | 1,818 | 1,758 | 1,592 | 1,562 | 1,433 | 1,354 | 1,280 | 1,152 | 1,053 | 1,040 | 968.7 | 875.6 | 890 | 905.4 | 827.3 | 799.6 | 712.6 | 612.8 | 555.1 | 501.3 | 462.4 | 452.1 | 410.9 | 353 | 333.1 | 326.5 |
| Earnings Per Share (EPS) | 13.27 | 15.96 | 3.79 | 17.7 | 18.56 | 12.35 | 12.6 | 10.67 | 10.7 | 9.25 | 8.66 | 7.65 | 6.96 | 6.13 | 5.73 | 5.45 | 4.1 | 4.6 | 5.05 | 4.35 | 4.04 | 3.6 | 2.99 | 2.56 | 2.25 | 1.89 | 1.89 | 2.09 | 1.79 | 1.51 | 1.38 |
| Diluted Earnings Per Share | 13.22 | 15.92 | 3.78 | 17.6 | 18.38 | 12.31 | 12.58 | 10.64 | 10.67 | 9.22 | 8.61 | 7.59 | 6.91 | 6.1 | 5.71 | 5.42 | 4.1 | 4.6 | 5.05 | 4.31 | 3.98 | 3.53 | 2.95 | 2.53 | 2.23 | 1.89 | 1.89 | 2.09 | 1.79 | 1.51 | 1.38 |
| Weighted Average Shares Outstanding | 53.76 | 55.63 | 56.23 | 58.98 | 60.74 | 60.9 | 61.79 | 64.89 | 68.68 | 72.36 | 76.15 | 78.96 | 80.65 | 81.44 | 81.45 | 81.57 | 81.68 | 81.52 | 81.5 | 81.58 | 81.76 | 80.98 | 80.61 | 79.06 | 78.65 | 78.35 | 77.21 | 79.79 | 83.02 | 87.35 | 88.26 |
| Diluted Weighted Average Shares Outstanding | 53.98 | 55.77 | 56.46 | 59.34 | 61.35 | 61.09 | 61.86 | 65.06 | 68.87 | 72.56 | 76.58 | 79.61 | 81.18 | 81.81 | 81.8 | 81.91 | 81.68 | 81.52 | 81.5 | 82.27 | 82.94 | 82.58 | 83.59 | 80 | 79.22 | 78.35 | 77.21 | 80.39 | 83.02 | 87.35 | 88.26 |