| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2026-02-03 | 2026-02-03 | 2025-01-31 | 2024-01-31 | 2023-02-10 | 2022-02-03 | 2021-02-10 | 2020-02-07 | 2019-02-04 | 2018-02-02 | 2017-02-06 | 2016-02-02 | 2015-02-06 | 2014-02-03 | 2013-02-04 | 2012-02-06 | 2011-02-01 | 2010-01-29 | 2009-02-06 | 2008-02-14 | 2007-02-15 | 2006-03-15 | 2005-03-16 | 2004-03-12 | 2003-03-28 | 2002-04-01 | 2001-03-30 | 1999-12-31 | 1998-12-31 |
| Revenue | 10,065 | 10,065 | 8,352 | 7,124 | 6,222 | 5,710 | 4,358 | 4,478 | 3,724 | 3,129 | 2,704 | 2,384 | 2,132 | 2,265 | 2,179 | 1,757 | 1,413 | 1,052 | 874.9 | 600.8 | 372.7 | 227.3 | 138.8 | 91.67 | 72.02 | 51.67 | 26.62 | 10.19 | 0 |
| Cost of Revenue | 3,422 | 3,422 | 2,718 | 2,395 | 2,026 | 1,752 | 1,497 | 1,368 | 1,120 | 934.8 | 814.3 | 806.5 | 717.9 | 670.9 | 608.5 | 483.5 | 383 | 301.1 | 254.1 | 186.5 | 124.8 | 73.77 | 50.81 | 47.65 | 34.58 | 28.22 | 13.28 | 7.03 | 0 |
| Gross Profit | 6,642 | 6,642 | 5,634 | 4,730 | 4,196 | 3,958 | 2,861 | 3,110 | 2,604 | 2,194 | 1,890 | 1,578 | 1,414 | 1,594 | 1,570 | 1,274 | 1,030 | 751.1 | 620.8 | 414.3 | 247.8 | 153.6 | 87.99 | 44.03 | 37.44 | 23.45 | 13.35 | 3.16 | 0 |
| Operating Expenses | 3,697 | 3,697 | 3,285 | 2,963 | 2,619 | 2,138 | 1,811 | 1,736 | 1,405 | 1,140 | 944.9 | 837.9 | 869 | 741.7 | 692.2 | 579 | 474.8 | 373.6 | 309.9 | 207.5 | 140.5 | 84.8 | 66.81 | 55.91 | 57.66 | 43.84 | 35.62 | 22.71 | 30.77 |
| Research & Development | 1,312 | 1,312 | 1,145 | 998.8 | 879 | 671 | 595.1 | 557.3 | 418.1 | 328.6 | 239.6 | 197.4 | 178 | 167.7 | 170 | 140.2 | 116 | 95.1 | 79.37 | 48.86 | 29.78 | 17.35 | 17.81 | 16.19 | 16.79 | 13.85 | 11.73 | 11.13 | 23.21 |
| Selling, General and Administrative | 2,385 | 2,385 | 2,140 | 1,964 | 1,740 | 1,466 | 1,216 | 1,178 | 986.6 | 810.9 | 705.3 | 640.5 | 691 | 574 | 522.2 | 438.8 | 358.8 | 278.5 | 230.6 | 158.7 | 110.7 | 67.44 | 48.99 | 39.72 | 40.86 | 29.99 | 19.14 | 9.34 | 7.57 |
| Other Operating Expenses | 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 | 4.75 | 2.24 | 0 |
| Operating Income | 2,946 | 2,946 | 2,349 | 1,767 | 1,577 | 1,821 | 1,050 | 1,374 | 1,199 | 1,055 | 945.2 | 740 | 544.8 | 852.5 | 878.1 | 694.8 | 555.2 | 377.4 | 310.8 | 206.7 | 107.4 | 68.77 | 21.18 | -11.88 | -20.22 | -20.38 | -22.28 | -19.55 | -30.77 |
| Net Non-Operating Interest | 365.9 | 365.9 | 324.9 | 192.1 | 29.7 | 69.3 | 157.2 | 127.7 | 80.1 | 41.9 | 35.6 | 18.5 | 13.9 | 18.4 | -15.8 | 14.9 | 16.6 | 18.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 365.9 | 365.9 | 324.9 | 192.1 | 29.7 | 69.3 | 157.2 | 127.7 | 80.1 | 41.9 | 35.6 | 18.5 | 13.9 | 18.4 | 0 | 14.9 | 16.6 | 18.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.7 | 0 | 31.6 | 0 | 0.5 | 0 | 24.37 | 30.49 | 12.78 | 5.04 | 3.02 | 2.26 | 1.8 | 0.042 | -0.108 | 19.55 | 30.77 |
| Income Before Tax | 3,311 | 3,311 | 2,674 | 1,959 | 1,607 | 1,890 | 1,207 | 1,502 | 1,280 | 1,096 | 980.8 | 758.5 | 549 | 870.9 | 893.9 | 709.7 | 572.3 | 396.1 | 335.2 | 237.2 | 120.1 | 73.81 | 24.2 | -9.62 | -18.42 | -20.34 | -22.39 | 0 | 0 |
| Income Tax Expense | 434.8 | 434.8 | 336.3 | 141.6 | 262.4 | 162.2 | 140.2 | 120.4 | 154.5 | 436.5 | 244.9 | 169.7 | 130.2 | 199.9 | 237.3 | 214.6 | 190.5 | 163.5 | 130.9 | 92.7 | 48.09 | -20.33 | 0.726 | 0 | 0 | -3.68 | -3.75 | -1.13 | 29.44 |
| Income Attributable to Non-Controlling Interest | 20.6 | 20.6 | 14.9 | 19.3 | 22.1 | 23.5 | 6.2 | 2.5 | -2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.042 | -0.108 | 19.55 | 0 |
| Net Income | 2,856 | 2,856 | 2,323 | 1,798 | 1,322 | 1,705 | 1,061 | 1,379 | 1,128 | 660 | 735.9 | 588.8 | 418.8 | 671 | 656.6 | 495.1 | 381.8 | 232.6 | 204.3 | 144.5 | 72.04 | 94.13 | 23.48 | -9.62 | -18.42 | -16.7 | -18.52 | -18.41 | -29.44 |
| Depreciation and Amortization | 677.1 | 677.1 | 462 | 402.2 | 365.8 | 317 | 282.5 | 199.7 | 120.1 | 95 | 88.9 | 89.5 | 74.4 | 67.3 | 57.8 | 46.5 | 40.4 | 34.58 | 25.08 | 13.03 | 35.27 | 6.73 | 7.11 | 10.63 | 4.55 | 4.71 | 4.75 | 2.24 | 0 |
| EBITDA | 3,623 | 3,623 | 2,811 | 2,169 | 1,943 | 2,138 | 1,332 | 1,574 | 1,320 | 1,150 | 1,034 | 829.5 | 619.2 | 919.8 | 935.9 | 741.3 | 595.6 | 412 | 335.9 | 219.8 | 142.6 | 75.5 | 28.3 | -1.25 | -15.67 | -15.67 | -17.52 | -17.31 | -30.77 |
| Earnings Per Share (EPS) | 8.01 | 8 | 6.54 | 5.12 | 3.72 | 4.79 | 3.02 | 3.98 | 3.31 | 1.97 | 2.13 | 1.76 | 1.26 | 1.86 | 1.83 | 1.4 | 1.08 | 0.67 | 0.58 | 0.42 | 0.22 | 0.3 | 0.078 | -0.045 | -0.11 | -0.1 | -0.17 | -0.85 | -1.81 |
| Diluted Earnings Per Share | 7.89 | 7.87 | 6.42 | 5.03 | 3.65 | 4.66 | 2.94 | 3.85 | 3.16 | 1.89 | 2.08 | 1.73 | 1.23 | 1.86 | 1.78 | 1.37 | 1.05 | 0.66 | 0.57 | 0.41 | 0.21 | 0.28 | 0.074 | -0.045 | -0.11 | -0.1 | -0.17 | -0.85 | -1.81 |
| Weighted Average Shares Outstanding | 354.9 | 356.9 | 355.2 | 351.2 | 355.7 | 356.1 | 351 | 346.2 | 341.1 | 335.1 | 344.7 | 333.9 | 332.1 | 361 | 358.2 | 352.8 | 352.8 | 344.7 | 349.9 | 340.5 | 330.6 | 315.6 | 303.2 | 212.6 | 164.1 | 161.2 | 107.1 | 21.77 | 16.29 |
| Diluted Weighted Average Shares Outstanding | 360.4 | 362.7 | 362 | 357.4 | 362 | 365.8 | 360.9 | 358.5 | 356.4 | 348.9 | 353.7 | 341.1 | 339.3 | 361 | 369.9 | 361.8 | 362.7 | 352.8 | 359.5 | 351.2 | 342.8 | 337.4 | 314.8 | 212.6 | 164.1 | 161.2 | 107.1 | 21.77 | 16.29 |
