Income Statement
Year | 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 |
Revenue | 3.68B | 3.8B | 3.68B | 3.66B | 3.15B | 3.26B | 3.11B | 2.65B | 2.36B | 2.29B | 2.4B | 2.29B | 2.04B | 1.64B | 1.29B | 1.13B | 1.33B | 1.22B | 940.15M | 774.91M | 668.81M | 540.9M | 466.6M | 475.29M | 369.8M | 271.4M | 260.3M | 272.3M | 233.7M | 235.4M | 175.6M | 149.5M | 127.6M | 151M | 63.3M | 27.9M | 18M |
Cost of Revenue | 1.19B | 1.57B | 1.57B | 1.62B | 1.39B | 1.48B | 1.43B | 1.26B | 1.12B | 1.09B | 1.1B | 1.08B | 993.94M | 814.48M | 648.44M | 576.39M | 680.1M | 609.37M | 479.07M | 385.11M | 344M | 272.87M | 232.17M | 238.06M | 165.72M | 118M | 122.2M | 119.9M | 102.5M | 94.6M | 61.8M | 60.3M | 61.4M | 62.4M | 26.4M | 11.2M | 6.2M |
Gross Profit | 2.49B | 2.23B | 2.11B | 2.03B | 1.75B | 1.78B | 1.68B | 1.39B | 1.24B | 1.2B | 1.29B | 1.2B | 1.05B | 829.58M | 645.5M | 549.87M | 649.14M | 612.9M | 461.08M | 389.81M | 324.81M | 268.03M | 234.43M | 237.24M | 204.07M | 153.4M | 138.1M | 152.4M | 131.2M | 140.8M | 113.8M | 89.2M | 66.2M | 88.6M | 36.9M | 16.7M | 11.8M |
Operating Income | 460.7M | 494.4M | 510.9M | 561M | 419.8M | 375.9M | 320.7M | 246M | 181M | 154.4M | 260.82M | 251.74M | 212.57M | 156.4M | 127.6M | 85.82M | 185.46M | 178.27M | 135.37M | 124.94M | 85.63M | 53.94M | 33.82M | 181K | 26.22M | 20.5M | -12.8M | 10.4M | -10.1M | 13.4M | 15.2M | 7.8M | -15M | 9.9M | 3.1M | -2.3M | -1M |
Interest Income | n/a | n/a | 71.1M | 65.4M | 77.6M | 82.4M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.36M | 1.08M | 783K | 2.04M | 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 | 2.01B | 357M | 569.1M | 574.6M | 395M | 344.8M | 278M | 259.1M | 176.7M | 151.8M | 266.01M | 252.86M | 229.42M | 167.45M | 141.09M | 87.62M | 191.96M | 183.76M | 148.09M | 124.79M | 74.92M | 35.59M | 13.82M | -21.59M | 15.76M | 20.8M | -25.2M | 11.6M | -11.6M | 14.1M | 12.2M | 4.2M | -23.7M | 9M | 2.9M | 900K | 800K |
Net Income | 1.5B | 311.3M | 449.7M | 492.8M | 389.9M | 514.3M | 282.8M | 121.1M | 132.4M | 121.1M | 214.12M | 218.85M | 191.06M | 150.75M | 103.66M | 63.45M | 141.47M | 117.37M | 103.66M | 84.86M | 67.68M | 38.48M | 10.32M | -22.88M | 14.19M | 21.6M | -53.4M | 9.3M | -11.3M | 11.3M | 10M | 3.4M | -25.3M | 7M | 2.2M | 500K | 600K |
Selling & General & Admin | 1.15B | 1.07B | 975.8M | 875.9M | 767.9M | 834.8M | 829.6M | 706.5M | 633.6M | 629.9M | 634.69M | 564.98M | 509.49M | 425.18M | 333.48M | 290.69M | 290.31M | 279.07M | 212.04M | 172.35M | 152.75M | 137.12M | 129.98M | 141.19M | 110.42M | 87.3M | 93.6M | 89.1M | 94.5M | 94.6M | 91.1M | 73.9M | 73.6M | 73.2M | 31M | 17.9M | 12.2M |
Research & Development | 662.3M | 664.3M | 542.1M | 536.6M | 475.9M | 469.7M | 446.1M | 370.2M | 349.6M | 336.7M | 317.99M | 299.42M | 256.46M | 197.01M | 150.09M | 136.64M | 148.26M | 131.47M | 103.84M | 84.28M | 77.56M | 67.64M | 61.23M | 62.88M | 46.52M | 36.5M | 44.8M | 40.7M | 36.7M | 24.8M | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Expenses | 218.5M | n/a | 46.6M | 50.9M | 65.5M | 73.7M | 1.3M | 5.3M | 5.9M | 4.9M | 16.59M | -1.02M | 11.01M | 48.7M | 32.74M | 30.34M | 22.38M | 18.97M | 7.91M | 6.86M | 8.33M | 7.31M | 8.3M | 32.99M | 20.92M | 9.1M | 12.5M | 12.2M | 10.1M | 8M | 7.5M | 7.5M | 7.6M | 5.5M | 2.8M | 1.1M | 600K |
Operating Expenses | 2.03B | 1.73B | 1.56B | 1.46B | 1.31B | 1.38B | 1.35B | 1.14B | 1.05B | 1.04B | 1.03B | 946.13M | 831.38M | 670.89M | 516.31M | 457.66M | 460.95M | 429.5M | 323.79M | 263.48M | 238.63M | 212.08M | 199.51M | 237.05M | 177.86M | 132.9M | 150.9M | 142M | 141.3M | 127.4M | 98.6M | 81.4M | 81.2M | 78.7M | 33.8M | 19M | 12.8M |
Interest Expense | 90.7M | 161M | 71.1M | 65.4M | 77.6M | 82.4M | 73.2M | 25M | 25.9M | 25.6M | 18.68M | 17.58M | 16.36M | 8.64M | 1.75M | 1.81M | 2.76M | 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 |
Selling & Marketing Expenses | 603.8M | 583M | 553.6M | 506.8M | 467M | 504.2M | 479.8M | 404.2M | 377.6M | 374.6M | 387.57M | 348.11M | 313.69M | 266.8M | 215.13M | 189.86M | 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 | 3.22B | 3.35B | 3.14B | 3.09B | 2.7B | 2.86B | 2.78B | 2.4B | 2.17B | 2.12B | 2.13B | 2.03B | 1.83B | 1.49B | 1.16B | 1.03B | 1.14B | 1.04B | 802.85M | 648.59M | 582.63M | 484.95M | 431.68M | 475.11M | 343.58M | 250.9M | 273.1M | 261.9M | 243.8M | 222M | 160.4M | 141.7M | 142.6M | 141.1M | 60.2M | 30.2M | 19M |
Income Tax | 501.5M | 45.7M | 119.4M | 81.8M | 4.4M | -169.7M | -5.3M | 137.9M | 44.5M | 31.1M | 52.13M | 34.7M | 39.71M | 18.55M | 37.47M | 23.66M | 50.49M | 66.38M | 44.43M | 39.93M | 7.24M | -2.9M | 3.5M | 1.9M | 1.57M | 2.1M | 1.4M | 2.3M | -300K | 2.8M | 2.2M | 800K | -700K | 2M | 700K | 400K | 200K |
Shares Outstanding (Basic) | 245.5M | 247.9M | 248.6M | 251.4M | 250.5M | 250.8M | 250M | 252.1M | 250.5M | 255.8M | 260.1M | 256.65M | 251.13M | 245.45M | 240.7M | 239.63M | 241.43M | 238.56M | 220.09M | 212.86M | 204.65M | 190.02M | 171.44M | 148.36M | 141.61M | 134.54M | 134.82M | 132.79M | 131.7M | 121.01M | 109.04M | 101.95M | 100.48M | 104.95M | 94.24M | 59.97M | 59.97M |
Shares Outstanding (Diluted) | 247.2M | 249.1M | 250.2M | 254.3M | 252.3M | 252.9M | 253.4M | 256.7M | 253.9M | 258.5M | 264.46M | 261.21M | 256.77M | 252.27M | 247.6M | 244.42M | 248.47M | 248.82M | 232.14M | 227.28M | 219.79M | 200.05M | 174.31M | 148.36M | 155.86M | 137.11M | 134.82M | 139.43M | 131.7M | 127.86M | 113.15M | 107.31M | 100.48M | 104.95M | 94.24M | 59.97M | 59.97M |
EPS (Basic) | 6.13 | 1.26 | 1.81 | 1.96 | 1.56 | 2.05 | 1.13 | 0.48 | 0.53 | 0.47 | 0.82 | 0.85 | 0.76 | 0.62 | 0.43 | 0.27 | 0.59 | 0.49 | 0.47 | 0.40 | 0.33 | 0.20 | 0.06 | -0.15 | 0.10 | 0.16 | -0.4 | 0.07 | -0.09 | 0.09 | 0.09 | 0.03 | -0.25 | 0.07 | 0.02 | 0.01 | 0.01 |
EPS (Diluted) | 6.09 | 1.25 | 1.80 | 1.94 | 1.55 | 2.03 | 1.12 | 0.47 | 0.52 | 0.47 | 0.81 | 0.84 | 0.75 | 0.60 | 0.42 | 0.26 | 0.57 | 0.47 | 0.45 | 0.38 | 0.31 | 0.19 | 0.06 | -0.15 | 0.09 | 0.16 | -0.4 | 0.07 | -0.09 | 0.09 | 0.09 | 0.03 | -0.25 | 0.07 | 0.02 | 0.01 | 0.01 |
EBITDA | 712.2M | 768.6M | 747.4M | 845.8M | 692.9M | 656.7M | 590M | 478.1M | 388.3M | 376.2M | 476.34M | 460.02M | 395.18M | 281.76M | 218.68M | 160.9M | 258.3M | 239.58M | 164.26M | 145.28M | 104.05M | 76.25M | 54.08M | 41.7M | 47.14M | 29.6M | -1.2M | 30.9M | 5.5M | 21.4M | 22.7M | 15.3M | -7.4M | 15.4M | 5.9M | -1.2M | -400K |
Depreciation & Amortization | 248.3M | 250.6M | 171.8M | 205.8M | 220.3M | 229.5M | 238.8M | 204.7M | 187.8M | 199.1M | 191.64M | 189.58M | 149.4M | 105.67M | 75.84M | 71.47M | 64.28M | 56.17M | 26.96M | 18.96M | 17.87M | 20.3M | 19.15M | 41.52M | 20.92M | 9.1M | 12.5M | 12.2M | 10.1M | 8M | 7.5M | 7.5M | 7.6M | 5.5M | 2.8M | 1.1M | 600K |