124.07
-3.55 (-2.78%)
At close: Apr 21, 2025, 3:59 PM

Income Statement

Year FY25 FY24 FY23 FY22 FY21 FY20 FY19 FY18 FY17 FY16 FY15 FY14 FY13 FY12 FY11 FY10 FY09 FY08 FY07 FY06 FY05 FY04 FY03 FY02 FY01 FY00 FY99 FY98 FY97 FY96 FY95 FY94 FY93 FY92 FY91 FY90 FY89 FY88 FY87
Revenue 56.36B 54.22B 49.94B 48.55B 32.14B 41.72B 38.97B 35.86B 33.18B 30.94B 29.08B 27.42B 25.88B 23.19B 21.94B 20.29B 19B 18.65B 17.4B 16.06B 14.91B 13.33B 11.98B 10.71B 9.58B 8.8B 7.95B 7.39B 6.69B 4.45B 3.84B 3.63B 3.26B 2.76B 2.45B 2.15B 1.92B 1.64B 1.39B
Cost of Revenue 39.11B 37.95B 36.15B 34.71B 24.53B 29.85B 27.83B 25.5B 23.57B 22.03B 20.78B 19.61B 18.52B 16.85B 16.04B 14.97B 14.39B 14.08B 13.21B 12.3B 11.37B 10.08B 9.08B 8.12B 7.01B 6.42B 5.82B 5.55B 5.07B 3.34B 2.85B 2.66B 2.4B 2.06B 1.83B 1.6B 1.76B 1.5B 1.27B
Gross Profit 17.25B 16.27B 13.79B 13.84B 7.6B 11.87B 11.14B 10.36B 9.62B 8.91B 8.3B 7.82B 7.36B 6.34B 5.9B 5.32B 4.6B 4.56B 4.19B 3.76B 3.54B 3.25B 2.9B 2.59B 2.57B 2.38B 2.13B 1.84B 1.62B 1.1B 992.2M 971.4M 856.2M 696.9M 619.2M 546.4M 163.8M 148.5M 124.5M
Operating Income 6.3B 5.8B 5.08B 4.75B 582.23M 4.42B 4.25B 3.99B 3.85B 3.7B 3.61B 3.35B 3.11B 2.45B 2.2B 1.99B 1.47B 1.24B 1.26B 1.04B 1.11B 1.1B 963.1M 899.69M 887.85M 861.28M 705.7M 526.7M 403.5M 188.1M 167.7M 229.8M 199.4M 148.5M 149.1M 148.9M 115.4M 124.7M 105.4M
Interest Income n/a 249M 78M 4.44M 12.92M 49.06M 55.98M 32.71M 18.14M 13.87M 15.59M 15.01M 11.66M 11.04M 49.01M 9.77M 22.2M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Pretax Income 6.48B 5.97B 4.64B 4.4B 89.26M 4.41B 4.17B 3.86B 3.72B 3.66B 3.55B 3.32B 3.08B 2.41B 2.16B 1.95B 1.45B 1.24B 1.25B 1.01B 1.08B 1.07B 937.72M 874.04M 864.94M 853.94M 704M 522.3M 366.1M 108.9M 141.8M 210.6M 173.1M 121.2M 123.5M 129.1M 101.4M 118.4M 100.8M
Net Income 4.86B 4.47B 3.5B 3.28B 90M 3.27B 3.06B 2.61B 2.3B 2.28B 2.22B 2.14B 1.91B 1.5B 1.34B 1.21B 880.62M 771.75M 738.04M 690.42M 664.14M 658.37M 578.39M 500.4M 538.07M 521.67M 424.2M 304.8M 363.1M 26.3M 82.6M 124.3M 102.8M 20.1M 74.1M 82.8M -167.9M 66.7M 52.2M
Selling & General & Admin 10.95B 10.47B 8.93B 9.08B 7.02B 7.45B 6.92B 6.38B 5.77B 5.21B 4.7B 4.47B 4.25B 3.89B 3.71B 3.33B 3.14B 3.32B 2.93B 2.72B 2.44B 2.16B 1.94B 1.69B 1.5B 1.35B 1.29B 1.19B 1.09B 830M 748M 674.1M 593.9M 491.6M 421.6M 355.6M 12M n/a n/a
Research & Development n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Expenses n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -11.55M n/a n/a n/a n/a n/a n/a n/a n/a n/a 175.78M 160.39M 136.5M 124.9M 126.8M 85.9M 76.5M 67.5M 62.9M 56.8M 48.5M 41.9M 36.4M 23.8M 19.1M
Operating Expenses 10.95B 10.47B 8.93B 9.08B 7.02B 7.45B 6.92B 6.38B 5.77B 5.21B 4.7B 4.47B 4.25B 3.89B 3.71B 3.33B 3.14B 3.32B 2.93B 2.72B 2.44B 2.16B 1.94B 1.69B 1.68B 1.52B 1.42B 1.31B 1.21B 915.9M 824.5M 741.6M 656.8M 548.4M 470.1M 397.5M 48.4M 23.8M 19.1M
Interest Expense n/a 79M 84M 115.08M 180.73M 10.03M 8.86M 31.59M 43.53M 46.4M 39.79M 31.08M 29.18M 46.68M 39.14M 39.5M 14.29M n/a 15.57M 29.63M 25.76M 27.25M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Selling & Marketing Expenses -3.04B -2.93B 507M 506M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Cost & Expenses 50.06B 48.42B 45.08B 43.8B 31.55B 37.3B 34.75B 31.88B 29.33B 27.24B 25.47B 24.07B 22.77B 20.74B 19.75B 18.3B 17.53B 17.41B 16.14B 15.02B 13.81B 12.23B 11.02B 9.81B 8.69B 7.93B 7.24B 6.86B 6.29B 4.26B 3.68B 3.4B 3.06B 2.61B 2.3B 2B 1.81B 1.52B 1.29B
Income Tax 1.62B 1.49B 1.14B 1.11B -1.21M 1.13B 1.11B 1.25B 1.42B 1.38B 1.33B 1.18B 1.17B 915.32M 824.56M 738M 536.05M 470.94M 470.09M 318.9M 415.55M 409.96M 359.34M 333.65M 326.88M 327.12M 270.8M 215.7M 152.3M 45.3M 59.2M 83.6M 69.1M 51.1M 49.4M 53.4M 46.3M 51.7M 48.6M
Shares Outstanding (Basic) 1.13B 1.15B 1.17B 1.2B 1.2B 1.21B 1.22B 1.26B 1.29B 1.33B 1.37B 1.41B 1.45B 1.49B 1.56B 1.68B 1.68B 1.77B 1.82B 1.87B 1.96B 2.03B 2.14B 2.21B 2.3B 2.52B 2.54B 2.57B 2.39B 2.25B 2.32B 2.34B 2.42B 2.3B 2.2B 1.96B 1.82B 1.57B 1.41B
Shares Outstanding (Diluted) 1.14B 1.16B 1.18B 1.22B 1.21B 1.23B 1.26B 1.29B 1.33B 1.37B 1.41B 1.45B 1.5B 1.55B 1.63B 1.71B 1.77B 1.87B 1.92B 1.97B 2.04B 2.13B 2.22B 2.3B 2.31B 2.54B 2.68B 2.8B 2.69B 2.25B 2.32B 2.34B 2.42B 2.3B 2.2B 1.96B 1.82B 1.57B 1.41B
EPS (Basic) 4.31 3.90 3.00 2.74 0.08 2.71 2.51 2.06 1.78 1.72 1.62 1.50 1.31 1.00 0.86 0.74 0.53 0.44 0.41 0.37 0.31 0.30 0.28 0.23 0.23 0.21 0.17 0.11 0.15 0.01 0.03 0.05 0.04 0.01 0.03 -0.04 -0.09 0.04 0.07
EPS (Diluted) 4.26 3.86 2.97 2.70 0.07 2.67 2.43 2.02 1.73 1.67 1.58 1.47 1.27 0.97 0.83 0.71 0.50 0.42 0.39 0.35 0.30 0.29 0.25 0.23 0.23 0.21 0.16 0.11 0.13 0.01 0.03 0.05 0.04 0.01 0.03 -0.04 -0.09 0.04 0.07
EBITDA 7.41B 7.01B 5.96B 5.62B 1.15B 5.28B 5.04B 4.71B 4.51B 4.32B 4.2B 3.9B 3.64B 2.95B 2.68B 2.44B 1.89B 1.67B 1.69B 1.44B 1.39B 1.34B 1.17B 1.1B 1.06B 1.02B 842.2M 651.6M 530.3M 241.2M 244.2M 297.3M 262.3M 205.3M 197.6M 190.8M 151.8M 148.5M 124.5M
Depreciation & Amortization 1.1B 964M 887M 868M 870.76M 867.3M 819.65M 725.96M 658.8M 616.7M 589M 548.8M 508.9M 485.7M 458.1M 435.2M 452.94M 426.77M 422.91M 405.48M 288.44M 248.59M 207.88M 204.08M 175.78M 160.39M 136.5M 124.9M 126.8M 85.9M 76.5M 67.5M 62.9M 56.8M 48.5M 41.9M 36.4M 23.8M 19.1M