| 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 |
2005 03-31 |
2004 03-31 |
2003 03-31 |
2002 03-31 |
2001 03-31 |
2000 03-31 |
1999 03-31 |
1998 03-31 |
1997 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 | 2005-03-31 | 2004-03-31 | 2003-03-31 | 2002-03-31 | 2001-03-31 | 2000-03-31 | 1999-03-31 | 1998-03-31 | 1997-03-31 |
| Revenue | 19,099 | 19,061 | 17,342 | 17,843 | 15,035 | 14,294 | 14,944 | 13,502 | 11,542 | 11,163 | 10,992 | 10,658 | 10,658 | 7,298 | 6,930 | 6,025 | 5,811 | 5,793 | 5,059 | 4,001 | 4,022 | 3,883 | 3,570 | 3,398 | 3,457 | 2,162 | 1,861 | 1,916 | 817.3 | 450.5 |
| Cost of Revenue | 17,135 | 17,496 | 15,833 | 16,290 | 13,880 | 12,823 | 13,476 | 12,281 | 10,278 | 9,873 | 9,817 | 9,596 | 9,596 | 6,437 | 4,947 | 5,235 | 5,119 | 5,245 | 4,533 | 3,575 | 3,656 | 3,475 | 3,167 | 3,045 | 3,105 | 1,891 | 1,624 | 1,725 | 721.6 | 378.8 |
| Gross Profit | 1,964 | 1,565 | 1,509 | 1,553 | 1,155 | 1,471 | 1,468 | 1,221 | 1,265 | 1,290 | 1,174 | 1,062 | 1,062 | 860.8 | 1,983 | 790.1 | 692.1 | 547.8 | 526 | 426.3 | 366 | 407.8 | 403.3 | 352.8 | 352.4 | 271 | 237 | 191 | 95.7 | 71.7 |
| Operating Expenses | 452 | 1 | 2 | 5 | 2 | 8 | 5.6 | 0 | 0 | 0 | 0 | 0 | 0 | 116.6 | 1,254 | 104.8 | 113.5 | 108.3 | 79.43 | 72.12 | 69.36 | 66.06 | 66.04 | 70.89 | 68.09 | 65.61 | 47.9 | 34.9 | 15.9 | 7.8 |
| 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 |
| Selling, General and Administrative | 2,128 | 1 | 2 | 5 | 2 | 8 | 5.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Expenses | -1,676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116.6 | 71.5 | 104.8 | 113.5 | 108.3 | 79.43 | 72.12 | 69.36 | 66.06 | 66.04 | 70.89 | 68.09 | 65.61 | 47.9 | 34.9 | 15.9 | 7.8 |
| Operating Income | 1,512 | 1,564 | 1,507 | 1,548 | 1,153 | 1,463 | 1,462 | 1,221 | 1,265 | 1,290 | 1,174 | 1,062 | 1,062 | 744.1 | 729 | 685.3 | 578.6 | 439.5 | 446.6 | 354.2 | 296.6 | 341.7 | 337.2 | 281.9 | 284.3 | 205.4 | 189.1 | 156.1 | 79.8 | 63.9 |
| Net Non-Operating Interest | -196 | -195 | -176 | -150 | -120 | -121.2 | -148.6 | -84.3 | -47.9 | -41.9 | -70.4 | -73.33 | -69.08 | -34.1 | -25.22 | -22.24 | -35.06 | -31.71 | -25.34 | -19.11 | -23.83 | -29.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 2 | 0 | 0 | 0 | 5.2 | 5.4 | 3.3 | 3 | 5.4 | 0.633 | 0.403 | 0.516 | 0.246 | 0.972 | 0 | 0 | 1.17 | 7.55 | 2.82 | 0.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 196 | 195 | 178 | 150 | 120 | 121.2 | 153.8 | 89.7 | 51.2 | 44.9 | 75.8 | 73.96 | 69.49 | 34.62 | 25.47 | 23.21 | 35.06 | 31.71 | 26.51 | 26.66 | 26.65 | 29.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | -1,215 | -1,388 | -927 | -623 | -628 | -498.4 | -514.3 | -151.4 | -266.9 | -207.3 | -232.8 | -138.5 | -233.6 | -42.28 | -124.4 | -15.23 | 0 | 0 | 0 | 0 | -10 | 0 | -36.01 | -42.32 | -52.58 | -39.52 | -37.6 | -33.8 | -9 | -0.3 |
| Income Before Tax | 101 | -19 | 404 | 775 | 405 | 843.4 | 799.3 | 985.6 | 949.9 | 1,040 | 870.9 | 849.9 | 759 | 667.8 | 579.3 | 647.8 | 543.5 | 407.8 | 421.3 | 335.1 | 262.8 | 312.6 | 301.2 | 239.6 | 231.8 | 165.8 | 151.5 | 122.3 | 70.8 | 63.6 |
| Income Tax Expense | 195 | 157 | 139 | 153 | 131 | 217.8 | 216.5 | 230.3 | 97.4 | 309.2 | 269.5 | 237 | 225 | 185.8 | 198.5 | 196.7 | 160.8 | 128.9 | 133.1 | 96.64 | 70.67 | 80.46 | 88.84 | 65.86 | 71.6 | 55.61 | 51.4 | 43.2 | 25.1 | 22.6 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0 | 3.3 | 0.3 | 5.26 | 0.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | -94 | -176 | 265 | 622 | 274 | 626 | 582.8 | 755.3 | 852.5 | 727.8 | 601.1 | 607.6 | 533.1 | 481.9 | 380.8 | 451.1 | 382.7 | 278.9 | 288.2 | 238.5 | 192.1 | 232.1 | 212.4 | 173.7 | 160.2 | 110.2 | 100.1 | 79.1 | 45.7 | 41 |
| Depreciation and Amortization | 507 | 499 | 458 | 444 | 427 | 408 | 376.1 | 286 | 219.8 | 206.1 | 198.6 | 170.9 | 170.9 | 116.6 | 101.9 | 104.8 | 113.5 | 108.3 | 79.43 | 72.12 | 69.36 | 66.06 | 66.04 | 70.89 | 68.09 | 65.61 | 47.9 | 34.9 | 15.9 | 7.8 |
| EBITDA | 2,019 | 2,063 | 1,965 | 1,992 | 1,580 | 1,871 | 1,838 | 1,507 | 1,484 | 1,496 | 1,373 | 1,233 | 1,233 | 860.8 | 830.9 | 790.1 | 692.1 | 547.8 | 526 | 426.3 | 366 | 407.8 | 403.3 | 352.8 | 352.4 | 271 | 237 | 191 | 95.7 | 71.7 |
| Earnings Per Share (EPS) | -0.19 | -0.42 | 0.63 | 1.49 | 0.66 | 1.53 | 1.46 | 1.94 | 2.21 | 1.86 | 1.53 | 1.55 | 1.37 | 1.22 | 0.94 | 1.1 | 0.92 | 0.67 | 0.7 | 0.57 | 0.46 | 0.56 | 0.51 | 0.42 | 0.39 | 0.27 | 0.25 | 0.2 | 0.15 | 0.17 |
| Diluted Earnings Per Share | -0.19 | -0.42 | 0.63 | 1.48 | 0.66 | 1.52 | 1.45 | 1.93 | 2.18 | 1.84 | 1.51 | 1.53 | 1.35 | 1.2 | 0.93 | 1.08 | 0.92 | 0.67 | 0.69 | 0.57 | 0.45 | 0.55 | 0.51 | 0.41 | 0.39 | 0.27 | 0.25 | 0.2 | 0.12 | 0.17 |
| Weighted Average Shares Outstanding | 412.2 | 423.6 | 423.1 | 418.6 | 414.1 | 409.9 | 400.3 | 388.6 | 386.6 | 391 | 392.6 | 391.1 | 390.2 | 395.2 | 403.2 | 411.9 | 414 | 413.4 | 411.3 | 414.9 | 419.9 | 416.4 | 414.4 | 413.6 | 410.7 | 410.2 | 400.4 | 388.2 | 297.2 | 239.4 |
| Diluted Weighted Average Shares Outstanding | 413.6 | 423.6 | 423.3 | 419.2 | 414.8 | 411.4 | 402.5 | 391.3 | 391.2 | 396 | 397.8 | 397.3 | 395.3 | 400.6 | 409.9 | 418.1 | 417.7 | 416.6 | 416.6 | 417.8 | 422.2 | 422.1 | 418.5 | 418.6 | 416 | 412.1 | 402.4 | 398 | 393.1 | 239.4 |
