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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 77.13T | 84.75T | 76.33T | 57.79T | 64.37T | 64.98T | 60.19T | 52.94T | 58.52T | 64.76T | 61.86T | 63.60T | 68.94T | 60.64T | 36.86T | 41.74T | 31.63T | 24.65T | 26.02T | 23.16T | 18.66T | 14.35T | 13.13T | 13.75T | 12.66T | 13.26T |
Cost of Revenue | 70.62T | 77.10T | 64.45T | 53.07T | 58.12T | 57.01T | 51.92T | 46.27T | 52.02T | 57.47T | 55.00T | 56.14T | 59.82T | 51.56T | 31.04T | 32.56T | 24.92T | 18.98T | 18.57T | 16.77T | 14.11T | 11.34T | 10.68T | 9.54T | 8.61T | 9.51T |
Gross Profit | 6.50T | 7.65T | 11.88T | 4.72T | 6.25T | 7.97T | 8.27T | 6.67T | 6.50T | 7.29T | 6.86T | 7.46T | 9.11T | 9.08T | 5.82T | 9.18T | 6.71T | 5.67T | 7.45T | 6.39T | 4.55T | 3.02T | 2.44T | 4.21T | 4.06T | 3.76T |
Operating Expenses | 3.26T | 2.78T | 2.43T | 2.32T | 2.40T | 2.49T | 3.59T | 3.72T | 3.94T | 4.18T | 3.93T | 3.79T | 3.66T | 3.34T | 1.95T | 2.01T | 1.77T | 1.48T | 1.44T | 1.25T | 1.13T | 966.74B | 854.43B | 1.66T | 2.05T | 1.91T |
Selling, General & Admin | 2.64T | 2.24T | 2.14T | 2.32T | 1.94T | 1.92T | 3.09T | 3.21T | 3.41T | 3.41T | 3.28T | 3.22T | 3.28T | 2.97T | 1.58T | N/A | 1.62T | 1.35T | 1.31T | 1.10T | 987.50B | N/A | N/A | N/A | N/A | N/A |
Research & Development | 518.41B | 179.71B | 123.09B | 116.27B | 110.31B | 108.35B | 125.80B | 120.61B | 135.51B | 175.19B | 192.81B | 192.32B | 212.47B | 141.79B | 84.38B | 94.57B | 52.85B | 51.48B | 52.14B | 69.00B | 60.00B | N/A | N/A | N/A | N/A | N/A |
Other Operating Expenses | -100.64B | 362.85B | 170.56B | -116.27B | 348.18B | -23.41B | 376.68B | 390.24B | 393.59B | 585.86B | 455.22B | 372.64B | 172.81B | 230.70B | 285.92B | 1.91T | 105.23B | 87.57B | 75.07B | 79.00B | 80.00B | 966.74B | 854.43B | 1.66T | 2.05T | 1.91T |
Operating Income | 3.25T | 4.85T | 9.24T | 4.97T | 3.87T | 5.54T | 4.20T | 2.95T | 2.56T | 3.12T | 2.93T | 3.67T | 5.45T | 5.74T | 3.87T | 7.17T | 4.93T | 4.19T | 6.02T | 5.14T | 3.42T | 2.05T | 1.59T | 2.55T | 2.01T | 1.85T |
Other Expenses / Income | -882.25B | -835.69B | 177.98B | -2.95T | -815.58B | -1.47T | -101.07B | -1.54T | -2.41T | -1.73T | -986.35B | -303.86B | -672.09B | -400.62B | -128.89B | -1.08T | -32.49B | -99.73B | -588.78B | 23.00B | -562.50B | -562.25B | -404.32B | -231.08B | 237.37B | -605.88B |
Before Tax Income | 2.37T | 4.01T | 9.42T | 2.03T | 3.05T | 3.56T | 4.10T | 1.41T | 150.34B | 1.39T | 1.95T | 3.37T | 4.78T | 5.34T | 3.74T | 6.10T | 4.90T | 4.09T | 5.43T | 5.16T | 2.86T | 1.49T | 1.18T | 2.32T | 2.25T | 1.24T |
Income Tax Expenses | 789.30B | 453.88B | 2.22T | 236.93B | 1.07T | 1.67T | 1.19T | 379.54B | 266.56B | 823.84B | 591.00B | 982.88B | 1.07T | 1.11T | 536.00B | 1.73T | 1.27T | 879.40B | 1.47T | 1.45T | 766.25B | 398.28B | 337.61B | 687.22B | 696.26B | 312.57B |
Net Income | 1.70T | 3.16T | 6.61T | 1.58T | 1.84T | 1.69T | 2.76T | 1.35T | 171.49B | 632.71B | 1.38T | 2.46T | 3.71T | 4.18T | 3.22T | 4.35T | 3.56T | 3.16T | 3.97T | 3.69T | 2.09T | 1.09T | 846.04B | 1.63T | 1.55T | 928.55B |
Interest Expenses | 1.00T | 607.46B | 439.83B | 2.89T | 755.71B | 741.30B | 653.12B | 658.73B | 788.77B | 795.59B | 657.68B | 871.46B | 3.87T | 656.77B | 532.09B | 344.69B | 240.05B | 174.83B | 147.75B | 186.00B | 262.50B | 331.76B | 450.74B | 462.60B | N/A | 659.69B |
Basic Shares Outstanding | 75.87M | 75.81M | 75.70M | 79.12M | 80.11M | 320.00M | 323.83M | 319.99M | 319.98M | 319.21M | 312.04M | 308.98M | 309.01M | 308.13M | 306.64M | 301.97M | 303.81M | 314.77M | 317.06M | 323.38M | 325.89M | 327.66M | 326.33M | 341.04M | 382.62M | 374.20M |
Diluted Shares Outstanding | 75.87M | 78.91M | 76.69M | 79.12M | 80.11M | 320.00M | 323.83M | 319.99M | 319.98M | 319.21M | 312.04M | 308.98M | 309.01M | 308.13M | 306.64M | 301.97M | 303.81M | 314.77M | 318.05M | 323.49M | 325.89M | 328.87M | 326.33M | 341.54M | 382.62M | 374.20M |
EBITDA | 7.09T | 9.40T | 13.92T | 8.59T | 7.97T | 9.13T | 7.89T | 5.61T | 4.45T | 5.49T | 5.31T | 6.88T | 10.90T | 8.90T | 6.84T | 8.81T | 7.20T | 5.92T | 7.18T | 6.84T | 4.77T | 3.27T | 2.94T | 4.01T | 3.62T | 3.05T |
EBITDA Margin | 9.20% | 11.10% | 18.24% | 14.87% | 12.39% | 14.05% | 13.11% | 10.59% | 7.60% | 8.48% | 8.58% | 10.82% | 15.81% | 14.68% | 18.56% | 21.10% | 22.78% | 24.00% | 27.59% | 29.52% | 25.55% | 22.80% | 22.41% | 29.16% | 28.59% | 22.99% |
EBIT | 3.49T | 4.22T | 9.27T | 4.71T | 3.66T | 4.10T | 4.60T | 2.39T | 1.23T | 2.25T | 2.63T | 4.32T | 8.65T | 5.95T | 4.29T | 6.43T | 5.08T | 4.22T | 5.58T | 5.32T | 3.12T | 1.82T | 1.63T | 2.78T | 2.25T | 1.90T |
EBIT Margin | 4.52% | 4.98% | 12.14% | 8.15% | 5.69% | 6.31% | 7.63% | 4.52% | 2.10% | 3.48% | 4.24% | 6.79% | 12.55% | 9.81% | 11.63% | 15.40% | 16.05% | 17.10% | 21.46% | 22.98% | 16.74% | 12.67% | 12.45% | 20.22% | 17.74% | 14.33% |
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 |