| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-12-31 | 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 | 2017-03-01 | 2016-02-19 | 2015-02-27 | 2014-02-28 | 2013-02-28 | 2012-02-29 | 2011-03-10 | 2010-03-11 | 2009-03-11 | 2008-03-12 | 2007-03-12 | 2006-03-13 | 2005-03-11 | 2004-03-12 | 2003-03-19 | 2002-03-21 | 2001-03-22 | 2000-03-23 | 1999-03-17 | 1998-03-23 | 1996-12-31 |
| Revenue | 2,806 | 2,806 | 2,774 | 2,251 | 1,381 | 1,187 | 1,177 | 1,263 | 1,201 | 1,045 | 755.6 | 506.9 | 366.8 | 277.1 | 249.4 | 241.6 | 188.4 | 217 | 202.4 | 199.9 | 178.4 | 132.1 | 103.5 | 86.27 | 72.6 | 67.47 | 66.29 | 56.7 | 43.9 | 30.4 | 23.7 |
| Cost of Revenue | 1,250 | 1,250 | 1,291 | 854.2 | 207.3 | 3.65 | 395.8 | 304.6 | 273.8 | 143.3 | 84.84 | 46.98 | 37.87 | 30.71 | 33.34 | 42.21 | 50.34 | 92.39 | 103.3 | 105.5 | 86.93 | 46.6 | 27.94 | 23.98 | 24.74 | 33.81 | 39.41 | 30.3 | 22.5 | 14.1 | 11.5 |
| Gross Profit | 1,555 | 1,555 | 1,483 | 1,397 | 1,173 | 1,183 | 781.3 | 958 | 927.3 | 902.2 | 670.7 | 459.9 | 329 | 246.4 | 216.1 | 199.4 | 138.1 | 124.6 | 99.03 | 94.44 | 91.5 | 85.53 | 75.52 | 62.29 | 47.87 | 33.66 | 26.88 | 26.4 | 21.4 | 16.3 | 12.2 |
| Operating Expenses | 621.1 | 621.1 | 551.3 | 529.6 | 451.7 | 430.3 | 405.1 | 393.7 | 373.2 | 321.6 | 246.4 | 183.1 | 156.5 | 115 | 105.1 | 47.93 | 47.52 | 68.63 | 54.4 | 48.25 | 46.39 | 40.08 | 37.6 | 31.99 | 24.91 | 20.62 | 16.96 | 16.5 | 13.2 | 9.3 | 7.2 |
| 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 |
| Selling, General and Administrative | 389.2 | 389.2 | 342.2 | 305.3 | 244.8 | 228.5 | 228.1 | 213.5 | 196.8 | 171.3 | 140.2 | 104.4 | 92.94 | 78.42 | 71.96 | 68.84 | 50.92 | 58.89 | 30.13 | 29.72 | 29.05 | 24.8 | 22.1 | 19.43 | 15.27 | 10.55 | 8.93 | 8.8 | 7.2 | 5.3 | 4.3 |
| Other Operating Expenses | 231.9 | 231.9 | 209.1 | 224.2 | 206.9 | 201.8 | 177 | 180.2 | 176.4 | 150.3 | 106.2 | 78.7 | 63.57 | 36.55 | 33.09 | -20.91 | -3.4 | 9.74 | 24.27 | 18.53 | 17.34 | 15.28 | 15.51 | 12.56 | 9.64 | 10.07 | 8.04 | 7.7 | 6 | 4 | 2.9 |
| Operating Income | 934.3 | 934.3 | 931.3 | 867 | 721.5 | 752.9 | 376.2 | 564.3 | 554.1 | 580.5 | 424.4 | 276.8 | 172.4 | 131.4 | 111 | 151.5 | 90.54 | 55.94 | 44.63 | 46.19 | 45.11 | 45.45 | 37.91 | 30.3 | 22.95 | 13.04 | 9.92 | 9.9 | 8.2 | 7 | 5 |
| Net Non-Operating Interest | 1,592 | 1,592 | 1,534 | 1,439 | 1,142 | 989.7 | 888.6 | 884.2 | 891.4 | 817.4 | 601.5 | 382.2 | 270.5 | 193.5 | 174.3 | 168.7 | 123.6 | 118.3 | 98.7 | 77.62 | 70.72 | 68.58 | 60.62 | 48.77 | 39.84 | 29.7 | 23.66 | 23.8 | 18.4 | 14.5 | 11.8 |
| Interest Income | 2,670 | 2,670 | 2,650 | 2,128 | 1,266 | 1,071 | 1,081 | 1,163 | 1,101 | 932.6 | 662.6 | 409.7 | 291.4 | 212.2 | 195.9 | 199.2 | 158 | 165.9 | 183 | 177 | 155.2 | 112.9 | 85.23 | 68.88 | 60.91 | 60.12 | 60.75 | 51.6 | 38.9 | 27.5 | 21.8 |
| Interest Expense | 1,078 | 1,078 | 1,116 | 688.7 | 123.8 | 81.59 | 192.2 | 278.4 | 209.4 | 115.2 | 61.05 | 27.57 | 20.95 | 18.63 | 21.6 | 30.43 | 34.34 | 47.59 | 84.3 | 99.35 | 84.48 | 44.3 | 24.61 | 20.11 | 21.08 | 30.41 | 37.09 | 27.8 | 20.5 | 13 | 10 |
| Equity & Other Income/(Expense) | -1,592 | -1,592 | -1,534 | -1,439 | -1,142 | -989.7 | -888.6 | -884.2 | -891.4 | -817.4 | -601.5 | -382.2 | -270.5 | -193.5 | -174.3 | -168.7 | -123.6 | -118.3 | -98.7 | -77.62 | -70.72 | -68.58 | -60.62 | -48.77 | -39.84 | -29.7 | -23.66 | -23.8 | -18.4 | -14.5 | -11.8 |
| Income Before Tax | 934.3 | 934.3 | 931.3 | 867 | 721.5 | 752.9 | 376.2 | 564.3 | 554.1 | 580.5 | 424.4 | 276.8 | 172.4 | 131.4 | 111 | 151.5 | 90.54 | 55.94 | 44.63 | 46.19 | 45.11 | 45.45 | 37.91 | 30.3 | 22.95 | 13.04 | 9.92 | 9.9 | 8.2 | 7 | 5 |
| Income Tax Expense | 218.8 | 218.8 | 214.8 | 176.2 | 157.4 | 173.9 | 84.31 | 138.4 | 137 | 158.6 | 154.3 | 94.45 | 53.86 | 40.15 | 33.94 | 50.21 | 26.61 | 12.86 | 9.93 | 14.45 | 13.42 | 13.96 | 12.03 | 10.1 | 8.54 | 4.08 | 2.29 | 2.5 | 2.6 | 2.5 | 2 |
| Income Attributable to Non-Controlling Interest | -0.021 | -0.021 | 0.047 | 0.056 | -0.051 | 0.032 | -0.032 | 0.002 | -0.025 | 0.046 | 0.101 | 0.061 | -0.018 | 0.028 | 0.02 | -0.018 | -0.077 | -0.019 | 0.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 715.5 | 715.5 | 716.5 | 690.8 | 564.1 | 579 | 291.9 | 425.9 | 417.1 | 421.9 | 270 | 182.3 | 118.6 | 91.24 | 77.04 | 101.3 | 64 | 43.1 | 34.25 | 31.75 | 31.69 | 31.49 | 25.88 | 20.2 | 14.41 | 8.96 | 7.63 | 7.4 | 5.6 | 4.5 | 3 |
| Depreciation and Amortization | 90.7 | 0 | 89.24 | 63.8 | 55.52 | 43.13 | 43.79 | 42.51 | 35.44 | 34.07 | 25.03 | 17.46 | 12.98 | 10 | 8.8 | 7.04 | 4.9 | 4.28 | 3.77 | 3.55 | 2.13 | 2.05 | 2.75 | 2.88 | 1.76 | 1.74 | 1.68 | 1.6 | 1.1 | 0.6 | 0.6 |
| EBITDA | 1,025 | 934.3 | 1,021 | 930.8 | 777 | 796.1 | 420 | 606.8 | 589.5 | 614.6 | 449.4 | 294.2 | 185.4 | 141.4 | 119.8 | 158.5 | 95.44 | 60.22 | 48.39 | 49.74 | 47.24 | 47.5 | 40.66 | 33.18 | 24.71 | 14.78 | 11.6 | 11.5 | 9.3 | 7.6 | 5.6 |
| Earnings Per Share (EPS) | 6.21 | 6.21 | 6.16 | 5.89 | 4.55 | 4.49 | 2.26 | 3.3 | 3.24 | 3.36 | 2.59 | 2.1 | 1.53 | 1.21 | 1.11 | 1.5 | 0.94 | 0.55 | 0.51 | 0.47 | 0.48 | 0.47 | 0.39 | 0.32 | 0.24 | 0.15 | 0.1 | 0.11 | 0.093 | 0.086 | 0.066 |
| Diluted Earnings Per Share | 6.17 | 6.17 | 6.14 | 5.87 | 4.54 | 4.47 | 2.26 | 3.3 | 3.24 | 3.35 | 2.58 | 2.09 | 1.52 | 1.2 | 1.1 | 1.5 | 0.94 | 0.55 | 0.51 | 0.47 | 0.47 | 0.47 | 0.39 | 0.31 | 0.23 | 0.15 | 0.1 | 0.11 | 0.092 | 0.086 | 0.066 |
| Weighted Average Shares Outstanding | 110.4 | 110.4 | 113.6 | 114.5 | 120.3 | 129.1 | 129.3 | 128.9 | 128.6 | 125.5 | 104.2 | 86.79 | 77.52 | 72.01 | 69.41 | 68.96 | 67.91 | 67.6 | 67.4 | 67.19 | 66.72 | 66.64 | 65.64 | 63.62 | 61.3 | 60.74 | 60.4 | 60 | 60.13 | 52.17 | 45.71 |
| Diluted Weighted Average Shares Outstanding | 112.1 | 112.1 | 114 | 114.8 | 120.7 | 129.6 | 129.4 | 129 | 128.7 | 125.8 | 104.7 | 87.35 | 78.06 | 72.4 | 69.78 | 68.96 | 68.27 | 67.62 | 67.5 | 67.19 | 67.08 | 67 | 66.37 | 65.17 | 62.63 | 61.26 | 60.4 | 60.34 | 60.95 | 52.17 | 45.71 |