| 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 |
1997 12-31 |
1996 12-31 |
1995 12-31 |
1994 12-31 |
1993 12-31 |
1992 12-31 |
1991 12-31 |
1990 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2026-02-24 | 2026-02-24 | 2025-02-25 | 2024-02-26 | 2023-02-22 | 2022-02-23 | 2021-02-24 | 2020-02-26 | 2019-02-27 | 2018-02-27 | 2017-02-27 | 2016-02-29 | 2015-02-26 | 2014-02-28 | 2013-02-28 | 2012-02-29 | 2011-02-28 | 2010-03-01 | 2009-03-02 | 2008-02-29 | 2007-03-01 | 2006-03-16 | 2005-03-16 | 2004-03-10 | 2003-03-26 | 2002-03-26 | 2001-03-16 | 2000-03-20 | 1999-03-26 | 1998-03-11 | 1997-03-27 | 1995-12-31 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 |
| Revenue | 5,496 | 5,496 | 5,815 | 5,866 | 6,260 | 5,256 | 4,015 | 4,109 | 4,044 | 3,358 | 2,992 | 2,972 | 2,788 | 2,338 | 2,135 | 1,904 | 1,481 | 1,245 | 1,538 | 1,402 | 1,279 | 1,061 | 824.1 | 667.5 | 566.5 | 502.2 | 475.8 | 426.4 | 383.1 | 328.8 | 293 | 248.1 | 243.5 | 205.4 | 183.9 | 155.9 | 134.8 |
| Cost of Revenue | 3,729 | 3,729 | 3,792 | 3,794 | 4,004 | 3,481 | 2,787 | 2,939 | 2,899 | 2,483 | 2,247 | 2,215 | 2,100 | 1,801 | 1,664 | 1,500 | 1,199 | 265.3 | 400.8 | 204.2 | 309.3 | 244.6 | 198.8 | 130.4 | 138.5 | 124 | 121.2 | 98.11 | 51.1 | 89.15 | 94.16 | 43.5 | 54.8 | 47.7 | 42.1 | 39.3 | 0 |
| Gross Profit | 1,767 | 1,767 | 2,023 | 2,072 | 2,256 | 1,775 | 1,229 | 1,170 | 1,144 | 875.4 | 744.6 | 757.5 | 687.5 | 536.2 | 470.7 | 403.5 | 281.8 | 979.7 | 1,137 | 1,197 | 970.1 | 816.8 | 625.2 | 537.2 | 427.9 | 378.3 | 354.6 | 328.3 | 332 | 239.7 | 198.8 | 204.6 | 188.7 | 157.7 | 141.8 | 116.6 | 0 |
| Operating Expenses | 406.3 | 406.3 | 478.8 | 431.5 | 415.5 | 383.5 | 321.7 | 351.5 | 327.2 | 299.5 | 260.8 | 259.3 | 246.2 | 197.8 | 185.5 | 169.4 | 144.1 | 909.3 | 1,008 | 1,067 | 839.7 | 719.2 | 554.6 | 485.9 | 391.6 | 353.6 | 327.8 | 300.2 | 309.4 | 219.7 | 185.9 | 204.6 | 188.7 | 157.7 | 141.8 | 116.6 | 0 |
| Research & Development | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 234.8 | 234.8 | 309.7 | 281.1 | 258.9 | 223.8 | 184.2 | 206.1 | 194.4 | 177.2 | 152.4 | 153.6 | 144.8 | 123.8 | 108.6 | 95.7 | 82.13 | 806.4 | 914.1 | 846.2 | 772 | 663.4 | 509.8 | 447.7 | 28.24 | 17.51 | 25.72 | 23.18 | 270.8 | 18.9 | 17.32 | 170.9 | 149.7 | 125.1 | 111 | 91.8 | 0 |
| Other Operating Expenses | 171.5 | 171.5 | 169.1 | 150.5 | 156.6 | 159.7 | 137.5 | 145.4 | 132.8 | 122.3 | 108.4 | 105.7 | 101.4 | 73.99 | 76.89 | 73.74 | 61.93 | 103 | 93.74 | 221.3 | 67.63 | 55.9 | 44.82 | 38.21 | 363.4 | 336 | 302.1 | 277 | 38.6 | 200.8 | 168.6 | 33.7 | 39 | 32.6 | 30.8 | 24.8 | 0 |
| Operating Income | 1,361 | 1,361 | 1,544 | 1,641 | 1,841 | 1,392 | 906.9 | 818.7 | 817.1 | 575.9 | 483.8 | 498.2 | 441.3 | 338.4 | 285.3 | 234.1 | 137.7 | 70.39 | 129.1 | 129.9 | 130.5 | 97.58 | 70.61 | 51.22 | 36.29 | 24.73 | 26.75 | 28.06 | 22.58 | 20.01 | 12.95 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Non-Operating Interest | 3.85 | 3.85 | 16.8 | 12.34 | 3.32 | -0.941 | -0.952 | 6.39 | 2.92 | -1.41 | -4.27 | -5 | -6.5 | -9.47 | -11.43 | -13.89 | -12.46 | -13 | -13.01 | -12.96 | -10.21 | -6.53 | -5.27 | -6.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 4.14 | 4.14 | 17.01 | 12.8 | 4.88 | 0.786 | 1.83 | 6.76 | 3.11 | 0.74 | 0.058 | 0.209 | 0.108 | 0.147 | 0.113 | 0.18 | 0.148 | 0.043 | 0.996 | 1.51 | 2.24 | 0.156 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 0.296 | 0.296 | 0.212 | 0.464 | 1.56 | 1.73 | 2.78 | 0.377 | 0.189 | 2.15 | 4.33 | 5.21 | 6.61 | 9.62 | 11.54 | 14.07 | 12.61 | 13.04 | 14.01 | 14.47 | 12.44 | 6.68 | 5.34 | 6.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | -3.59 | -3.59 | -3.2 | -5.23 | -2.6 | -2.24 | -4.57 | -1.14 | -4.46 | 1.36 | -1.97 | -3.22 | -2.29 | -0.279 | -0.728 | -0.101 | -0.848 | -0.228 | -3.39 | -1.18 | -0.936 | -0.787 | -0.748 | 0.192 | -6.02 | -5.21 | -4.3 | -4.6 | -4.64 | -3.82 | -3.04 | 7.8 | 16.4 | 13.2 | 14 | 10.2 | 0 |
| Income Before Tax | 1,361 | 1,361 | 1,558 | 1,648 | 1,841 | 1,388 | 901.4 | 823.9 | 815.5 | 575.8 | 477.6 | 490 | 432.5 | 328.7 | 273.1 | 220.1 | 124.4 | 57.16 | 112.7 | 115.8 | 119.3 | 90.27 | 64.59 | 45.3 | 30.27 | 19.52 | 22.45 | 23.46 | 17.93 | 16.19 | 9.91 | 7.8 | 16.4 | 13.2 | 14 | 10.2 | 0 |
| Income Tax Expense | 337.6 | 337.6 | 371.5 | 408.3 | 464.2 | 354 | 228.7 | 208.4 | 209.8 | 112.1 | 181.8 | 185.3 | 165 | 122.6 | 103.6 | 80.61 | 48.77 | 22.29 | 43.99 | 43.96 | 46.77 | 36.39 | 25.59 | 17.7 | 11.8 | 7.61 | 8.76 | 9.06 | 6.82 | 6.15 | 3.77 | 3 | 6.4 | 4.9 | 5.3 | 3.9 | 0 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 6.1 | -4.7 |
| Net Income | 1,024 | 1,024 | 1,186 | 1,240 | 1,377 | 1,034 | 672.7 | 615.5 | 605.7 | 463.8 | 295.8 | 304.7 | 267.5 | 206.1 | 169.5 | 139.5 | 75.65 | 34.87 | 68.68 | 71.83 | 72.57 | 53.48 | 38.99 | 27.6 | 18.46 | 11.9 | 13.7 | 14.4 | 11.12 | 10.04 | 6.14 | 4.8 | 10 | 8.3 | 8 | 0.2 | 4.7 |
| Depreciation and Amortization | 364.7 | 364.7 | 344.6 | 324.4 | 276.1 | 259.9 | 261.3 | 253.7 | 230.4 | 205.8 | 189.9 | 165.3 | 146.5 | 127.1 | 110.7 | 90.82 | 80.36 | 94.78 | 87.11 | 79.86 | 67.63 | 55.9 | 44.82 | 38.21 | 31.08 | 29.89 | 27.04 | 25.3 | 21.89 | 17.17 | 16.09 | -13.6 | -11.8 | -10.1 | -8.6 | -6.7 | 0 |
| EBITDA | 1,726 | 1,726 | 1,889 | 1,965 | 2,117 | 1,652 | 1,168 | 1,072 | 1,047 | 781.6 | 673.7 | 663.6 | 587.8 | 465.5 | 396 | 324.9 | 218.1 | 165.2 | 216.2 | 209.8 | 198.1 | 153.5 | 115.4 | 89.43 | 67.37 | 54.61 | 53.79 | 53.35 | 44.46 | 37.18 | 29.04 | -13.6 | -11.8 | -10.1 | -8.6 | -6.7 | 0 |
| Earnings Per Share (EPS) | 4.85 | 4.85 | 5.51 | 5.66 | 6.13 | 4.47 | 2.86 | 2.56 | 2.46 | 1.88 | 1.19 | 1.19 | 1.03 | 0.8 | 0.66 | 0.54 | 0.3 | 0.14 | 0.28 | 0.28 | 0.29 | 0.21 | 0.16 | 0.12 | 0.095 | 0.065 | 0.07 | 0.075 | 0.06 | 0.055 | 0.033 | 0.025 | 0.055 | 0.043 | 0.042 | 0.001 | 0.031 |
| Diluted Earnings Per Share | 4.83 | 4.83 | 5.48 | 5.63 | 6.09 | 4.45 | 2.84 | 2.55 | 2.46 | 1.88 | 1.19 | 1.19 | 1.03 | 0.8 | 0.66 | 0.54 | 0.3 | 0.14 | 0.28 | 0.28 | 0.29 | 0.21 | 0.16 | 0.12 | 0.095 | 0.065 | 0.07 | 0.075 | 0.06 | 0.055 | 0.033 | 0.025 | 0.05 | 0.043 | 0.042 | 0.001 | 0.031 |
| Weighted Average Shares Outstanding | 209.9 | 209.9 | 215.3 | 218.8 | 226.1 | 231.3 | 236.9 | 241.2 | 246.1 | 247.1 | 249.3 | 256.1 | 258.5 | 258.5 | 258.5 | 257.2 | 251.7 | 251.7 | 251.7 | 251.7 | 251.7 | 251.6 | 247.1 | 243.7 | 196.5 | 189.4 | 189.4 | 189.4 | 189.4 | 189.4 | 189.1 | 188.3 | 189.6 | 190.7 | 191.6 | 147.2 | 152.7 |
| Diluted Weighted Average Shares Outstanding | 209.9 | 209.9 | 216.5 | 220.2 | 226.2 | 232.8 | 237 | 241.2 | 246.1 | 247.2 | 249.5 | 256.1 | 258.5 | 258.5 | 258.5 | 257.2 | 251.7 | 251.7 | 251.7 | 251.7 | 251.7 | 251.6 | 247.3 | 244 | 196.9 | 189.4 | 189.4 | 189.5 | 189.6 | 189.6 | 189.6 | 188.3 | 191.2 | 190.7 | 191.6 | 147.2 | 152.7 |