Financial Year End | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 26.09B | 23.81B | 15.79B | 9.05B | 22.43B | 21.96B | 21.17B | 20.43B | 19.82B | 18.61B | 17.70B | 17.09B | 15.66B | 12.10B | 10.35B | 11.02B | 9.86B | 9.09B | 7.58B | 6.53B | 5.94B | 5.52B | 5.56B | 5.65B | 4.74B | 4.16B | 3.82B | 3.41B | 2.87B | 2.59B |
Cost of Revenue | 21.87B | 19.06B | 11.68B | 10.94B | 16.45B | 15.91B | 14.97B | 14.15B | 13.42B | 14.05B | 14.21B | 14.24B | 7.87B | 5.36B | 2.86B | 3.62B | 6.02B | 5.24B | 4.21B | 3.69B | 3.35B | 3.23B | 3.15B | 2.97B | 2.54B | 2.23B | 2.20B | 2.11B | 1.75B | 1.53B |
Gross Profit | 4.22B | 4.75B | 4.12B | -1.89B | 5.98B | 6.06B | 6.20B | 6.27B | 6.40B | 4.56B | 3.49B | 2.85B | 7.79B | 6.75B | 7.49B | 7.41B | 3.84B | 3.85B | 3.37B | 2.84B | 2.58B | 2.29B | 2.41B | 2.68B | 2.20B | 1.94B | 1.61B | 1.30B | 1.12B | 1.07B |
Operating Expenses | 4.00B | 3.73B | 2.39B | 1.93B | 3.03B | 2.85B | 2.69B | 2.51B | 2.24B | 2.21B | 2.13B | 2.04B | 6.96B | 5.76B | 5.42B | 5.32B | 9.79B | 8.80B | 7.38B | 6.56B | 6.39B | 5.64B | 5.43B | 5.09B | 4.40B | 3.90B | 3.70B | 3.43B | 2.89B | 2.56B |
Selling, General & Admin | 3.99B | 3.73B | 2.39B | 1.93B | 3.03B | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4.37B | 3.70B | 3.47B | 3.34B | 3.93B | 3.71B | 3.32B | 3.03B | 2.83B | 2.52B | 2.36B | 2.15B | 1.90B | 1.86B | 1.54B | 1.52B | 1.32B | 1.19B |
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 |
Other Operating Expenses | 2.00M | 3.73B | 2.39B | 1.93B | 3.03B | 2.85B | 2.69B | 2.51B | 2.24B | 2.21B | 2.13B | 2.04B | 2.59B | 2.05B | 1.95B | 1.98B | 5.86B | 5.10B | 4.06B | 3.53B | 3.57B | 3.11B | 3.07B | 2.94B | 2.50B | 2.04B | 2.16B | 1.91B | 1.57B | 1.37B |
Operating Income | 224.00M | 1.02B | 1.72B | -3.82B | 2.96B | 3.21B | 3.52B | 3.76B | 4.16B | 2.35B | 1.36B | 806.00M | 827.00M | 988.00M | 2.07B | 2.08B | -5.94B | -4.96B | -4.01B | -3.72B | -3.81B | -3.35B | -3.02B | -2.41B | -2.20B | -1.96B | -2.09B | -2.13B | -1.76B | -1.49B |
Other Expenses / Income | 62.00M | -289.00M | -396.00M | -440.00M | -8.00M | -42.00M | -264.00M | -213.00M | -676.00M | -535.00M | -155.00M | -121.00M | -504.00M | -243.00M | -1.91B | -1.80B | 7.00B | 5.75B | 4.88B | 4.21B | 4.52B | 3.74B | 3.85B | 3.42B | 2.97B | 2.67B | 2.60B | 2.48B | 2.07B | 1.79B |
Before Tax Income | 633.00M | 728.00M | 1.32B | -4.26B | 2.96B | 3.16B | 3.25B | 3.55B | 3.48B | 1.82B | 1.21B | 685.00M | 323.00M | 745.00M | 164.00M | 278.00M | 1.06B | 790.00M | 874.00M | 489.00M | 708.00M | 392.68M | 827.66M | 1.02B | 773.61M | 705.11M | 516.96M | 341.36M | 305.14M | 299.52M |
Income Tax Expenses | 168.00M | 189.00M | 348.00M | -1.18B | 657.00M | 699.00M | -237.00M | 1.30B | 1.30B | 680.00M | 455.00M | 264.00M | 145.00M | 286.00M | 65.00M | 100.00M | 413.00M | 291.00M | 326.00M | 176.00M | 266.00M | 151.71M | 316.51M | 392.14M | 299.23M | 271.68M | 199.18M | 134.03M | 122.51M | 120.19M |
Net Income | 465.00M | 539.00M | 977.00M | -3.07B | 2.30B | 2.46B | 3.49B | 2.24B | 2.18B | 1.14B | 754.00M | 421.00M | 178.00M | 459.00M | 99.00M | 178.00M | 645.00M | 499.00M | 548.00M | 313.00M | 442.00M | 240.97M | 511.15M | 603.09M | 474.38M | 433.43M | 317.77M | 207.34M | 182.63M | 179.33M |
Interest Expenses | 236.00M | 301.00M | 431.00M | 314.00M | 82.00M | 93.00M | 65.00M | 75.00M | 90.00M | 107.00M | 107.00M | 126.00M | 182.00M | 149.00M | 165.00M | 130.00M | 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 |
Basic Shares Outstanding | 595.00M | 593.00M | 592.00M | 565.00M | 538.00M | 573.00M | 601.00M | 627.00M | 661.00M | 687.00M | 710.00M | 750.00M | 774.00M | 746.00M | 741.00M | 735.00M | 758.82M | 792.06M | 782.86M | 782.50M | 789.29M | 777.32M | 762.91M | 747.64M | 756.99M | 750.17M | 739.64M | 766.16M | 751.66M | 744.15M |
Diluted Shares Outstanding | 640.00M | 642.00M | 609.00M | 565.00M | 539.00M | 574.00M | 603.00M | 633.00M | 669.00M | 696.00M | 718.00M | 757.00M | 775.00M | 747.00M | 741.00M | 739.00M | 767.86M | 818.03M | 817.91M | 823.68M | 818.52M | 803.23M | 811.34M | 793.54M | 799.51M | 792.86M | 766.06M | 779.13M | 751.66M | 757.14M |
EBITDA | 2.33B | 2.57B | 3.03B | -2.69B | 4.26B | 4.46B | 4.53B | 4.84B | 4.58B | 2.86B | 2.18B | 1.66B | 1.22B | 1.52B | 945.00M | 1.01B | 1.61B | 1.30B | 1.34B | 920.00M | 1.09B | 748.99M | 1.15B | 1.28B | 1.02B | 930.32M | 712.52M | 524.83M | 461.91M | 438.57M |
EBITDA Margin | 8.93% | 10.80% | 19.18% | -29.70% | 18.99% | 20.30% | 21.42% | 23.71% | 23.13% | 15.38% | 12.33% | 9.69% | 7.79% | 12.57% | 9.13% | 9.14% | 16.36% | 14.36% | 17.71% | 14.09% | 18.39% | 13.56% | 20.62% | 22.59% | 21.59% | 22.34% | 18.67% | 15.41% | 16.08% | 16.92% |
EBIT | 869.00M | 1.03B | 1.76B | -3.94B | 3.04B | 3.26B | 3.32B | 3.62B | 3.57B | 1.92B | 1.32B | 811.00M | 505.00M | 894.00M | 329.00M | 408.00M | 1.06B | 790.00M | 874.00M | 489.00M | 708.00M | 392.68M | 827.66M | 995.23M | 773.61M | 705.11M | 516.96M | 341.36M | 305.14M | 299.52M |
EBIT Margin | 3.33% | 4.32% | 11.12% | -43.57% | 13.55% | 14.83% | 15.66% | 17.73% | 18.01% | 10.34% | 7.44% | 4.75% | 3.23% | 7.39% | 3.18% | 3.70% | 10.73% | 8.69% | 11.52% | 7.49% | 11.93% | 7.11% | 14.90% | 17.62% | 16.34% | 16.93% | 13.54% | 10.02% | 10.62% | 11.56% |
Financial Year End | 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 |