| Period Ending: |
LTM
(Last Twelve Months) |
2025 03-31 |
2024 03-31 |
2023 03-31 |
2022 03-31 |
2021 03-31 |
2020 03-31 |
2019 03-31 |
2018 03-31 |
2017 03-31 |
2016 03-31 |
2015 03-31 |
2014 03-31 |
2013 03-31 |
2012 03-31 |
2011 03-31 |
2010 03-31 |
2009 03-31 |
2008 03-31 |
2007 03-31 |
2006 03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-09-30 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 |
| Revenue | 7,597 | 7,475 | 7,247 | 7,321 | 5,996 | 6,252 | 9,238 | 12,324 | 11,798 | 8,249 | 8,412 | 9,680 | 9,217 | 5,475 | 4,815 | 3,831 | 3,689 | 3,746 | 3,462 | 2,965 | 1,236 |
| Cost of Revenue | 5,174 | 5,225 | 6,004 | 6,261 | 4,460 | 4,315 | 7,139 | 10,660 | 10,553 | 6,379 | 6,678 | 8,219 | 7,938 | 4,278 | 3,754 | 2,990 | 3,181 | 3,393 | 3,184 | 2,794 | 1,192 |
| Gross Profit | 2,423 | 2,250 | 1,244 | 1,060 | 1,536 | 1,938 | 2,099 | 1,664 | 1,245 | 1,869 | 1,734 | 1,461 | 1,279 | 1,197 | 1,061 | 841 | 508.4 | 352.8 | 277.5 | 171.3 | 43.59 |
| Operating Expenses | 1,584 | 1,549 | 649.4 | 503.4 | 1,037 | 1,512 | 1,704 | 1,201 | 881 | 1,725 | 1,463 | 1,342 | 1,187 | 1,131 | 1,005 | 799.5 | 484.2 | 328.6 | 78.01 | 3.1 | 1.15 |
| Research & Development | 0 | 0 | 0 | 3.02 | 0 | 6.24 | 6.14 | 5.68 | 5.08 | 5.27 | 3.99 | 0 | 2.91 | 2.78 | 2.67 | 0 | 0 | 0 | 1.86 | 1.53 | 0 |
| Selling, General and Administrative | 124.9 | 486.2 | 654 | 249.9 | 618.5 | 529.8 | 649.8 | 1,054 | 762.2 | 766.4 | 573.2 | 570.8 | -113.4 | -104.5 | -2.67 | 380.6 | 284.9 | 190.4 | 111.6 | 3.13 | 2.29 |
| Other Operating Expenses | 1,459 | 1,063 | -4.66 | 250.5 | 418.6 | 975.6 | 1,048 | 141.2 | 113.8 | 953 | 886 | 771.4 | 1,297 | 1,233 | 1,005 | 418.9 | 199.2 | 138.2 | -35.46 | -1.56 | -1.15 |
| Operating Income | 838.8 | 701.5 | 594.2 | 556.1 | 499.1 | 426 | 395 | 463.1 | 363.5 | 144.8 | 271 | 119 | 92.28 | 66.15 | 55.53 | 41.47 | 24.24 | 24.21 | 199.5 | 168.2 | 42.44 |
| Net Non-Operating Interest | -3.89 | -2.05 | 16.3 | -13.62 | -37.03 | -136.6 | -117.7 | -114.9 | -121.4 | -134.7 | -144.5 | -129.3 | -110.9 | -102.3 | -96.63 | -66.66 | -50.55 | -36.25 | -12.94 | 0.751 | -5.23 |
| Interest Income | 0 | 0 | 20.78 | 5.47 | 0 | 2.84 | 4.2 | -3.03 | 5.15 | 3.12 | 2.61 | 2.73 | 2.9 | 7.24 | 5.26 | 1.33 | 1.12 | 1.67 | 0.704 | 7.11 | 0.464 |
| Interest Expense | 3.89 | 2.05 | 4.47 | 19.09 | 37.03 | 139.4 | 121.9 | 111.9 | 126.6 | 137.9 | 147.1 | 132.1 | 113.8 | 109.5 | 101.9 | 67.99 | 51.67 | 37.92 | 13.64 | 6.36 | 5.69 |
| Equity & Other Income/(Expense) | 102.7 | 104.6 | 58.74 | 6.32 | 30.24 | -79.95 | -281.8 | 1.29 | 1.99 | 107.3 | -2.46 | 129.3 | 110.9 | 102.3 | 95.97 | 66.66 | 50.55 | 36.25 | 12.94 | 0.789 | 2.62 |
| Income Before Tax | 937.6 | 804 | 669.2 | 548.8 | 492.3 | 209.4 | -4.58 | 349.5 | 244.1 | 117.3 | 124.1 | 119 | 92.28 | 66.15 | 54.86 | 41.47 | 24.24 | 24.21 | 199.5 | 169.7 | 39.84 |
| Income Tax Expense | 241 | 195.3 | 167.9 | 138.6 | 97.79 | 58.68 | -23.31 | 124.8 | 87.43 | 36.29 | 42.64 | 38.74 | 32.73 | 18.07 | 14.56 | 11.85 | 3.84 | 12.04 | 61.62 | 57.38 | 14.13 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.17 | 1.04 | 2.68 | 0 | 0 | 0 |
| Net Income | 696.6 | 608.7 | 501.3 | 410.2 | 267.5 | 150.8 | 18.73 | 224.7 | 156.7 | 81.03 | 81.45 | 80.27 | 59.55 | 48.08 | 40.31 | 28.45 | 19.36 | 9.49 | 137.9 | 112.3 | 25.7 |
| Depreciation and Amortization | 53.3 | 52.66 | 50.4 | 47.75 | 93.1 | 86.63 | 83.82 | 73.79 | 77.07 | 76.64 | 52.32 | 54.18 | 47.37 | 43.25 | 42.09 | 35.51 | 33.4 | 30.2 | 20.54 | 12.16 | 8.26 |
| EBITDA | 892.1 | 754.2 | 644.6 | 603.9 | 592.2 | 512.6 | 478.8 | 536.9 | 440.6 | 221.4 | 323.3 | 173.2 | 139.7 | 109.4 | 97.61 | 76.98 | 57.64 | 54.41 | 220.1 | 180.3 | 50.71 |
| Earnings Per Share (EPS) | 2.5 | 2.21 | 1.86 | 1.52 | 9.95 | 5.61 | 0.71 | 8.98 | 6.7 | 3.46 | 3.48 | 3.43 | 2.54 | 2.07 | 2.08 | 1.5 | 1.02 | 0.63 | 7.25 | 6.22 | 0.44 |
| Diluted Earnings Per Share | 2.49 | 2.18 | 1.85 | 1.52 | 9.95 | 5.61 | 0.7 | 8.9 | 6.69 | 3.46 | 3.48 | 3.43 | 2.54 | 2.07 | 2.06 | 1.5 | 1.02 | 0.63 | 7 | 6.22 | 0.44 |
| Weighted Average Shares Outstanding | 279 | 275.4 | 269.4 | 26.94 | 26.9 | 26.88 | 26.53 | 26.4 | 23.4 | 23.42 | 23.41 | 23.4 | 23.44 | 23.25 | 19.42 | 19.01 | 19.01 | 19.01 | 19.01 | 18.06 | 58.47 |
| Diluted Weighted Average Shares Outstanding | 279 | 279.2 | 269.6 | 26.94 | 26.9 | 26.88 | 26.76 | 26.4 | 23.42 | 23.4 | 23.41 | 23.4 | 23.4 | 23.25 | 19.6 | 19.01 | 19.01 | 19.01 | 19.7 | 18.06 | 58.47 |
