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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 3.75B | 3.57B | 3.13B | 2.16B | 4.04B | 3.93B | 5.08B | 5.60B | 5.54B | 5.28B | 5.01B | 4.53B | 4.25B | 3.85B | 3.75B | 4.28B | 4.36B | 3.84B | 3.33B | 3.01B | 2.65B | 2.24B | 1.56B |
Cost of Revenue | 245.00M | 1.84B | 1.60B | 1.23B | 1.94B | 1.91B | 2.42B | 2.73B | 2.70B | 2.50B | 2.39B | 2.09B | 2.02B | 1.88B | 1.82B | 2.03B | 2.12B | 1.79B | 1.54B | N/A | N/A | N/A | N/A |
Gross Profit | 3.50B | 1.73B | 1.54B | 927.00M | 2.10B | 2.02B | 2.66B | 2.87B | 2.84B | 2.78B | 2.62B | 2.44B | 2.23B | 1.98B | 1.93B | 2.25B | 2.24B | 2.05B | 1.79B | N/A | N/A | N/A | N/A |
Operating Expenses | 2.76B | 1.05B | 921.00M | 853.00M | 1.28B | 1.26B | 1.63B | 3.03B | 3.94B | 4.34B | 4.10B | 3.68B | 3.49B | 3.13B | 3.16B | 5.11B | 3.65B | 3.27B | 2.85B | N/A | N/A | N/A | N/A |
Selling, General & Admin | 961.00M | 930.00M | 797.00M | 727.00M | 1.16B | 1.12B | 1.42B | 1.54B | 1.57B | 1.56B | 1.47B | 1.39B | 1.22B | 1.07B | 1.09B | 1.39B | 1.35B | 1.23B | 1.18B | N/A | N/A | N/A | N/A |
Research & Development | 0 | 0 | 0 | 0 | 0 | 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 | 3.00M | 119.00M | 124.00M | 126.00M | 121.00M | 38.00M | 213.00M | 1.49B | 2.37B | 2.78B | 2.63B | 2.29B | 2.27B | 2.06B | 2.06B | 3.72B | 2.30B | 2.04B | 1.67B | N/A | N/A | N/A | N/A |
Operating Income | 720.00M | 653.00M | 618.00M | 95.00M | 812.00M | 523.00M | 712.00M | 1.07B | 1.03B | 987.00M | 928.00M | 867.00M | 830.00M | 731.00M | 656.00M | 675.00M | 726.00M | 577.00M | 620.00M | 3.01B | 2.65B | 2.24B | 1.56B |
Other Expenses / Income | -25.00M | -167.00M | -189.00M | -371.00M | -132.00M | -197.00M | -122.00M | -132.00M | -112.00M | -142.00M | -245.00M | -239.00M | -180.00M | -168.00M | -163.00M | -1.56B | -71.00M | -35.00M | 6.00M | -2.43B | -2.15B | -1.73B | -1.21B |
Before Tax Income | 485.00M | 486.00M | 429.00M | -276.00M | 680.00M | 396.00M | 590.00M | 940.00M | 916.00M | 845.00M | 683.00M | 628.00M | 650.00M | 563.00M | 493.00M | -887.00M | 655.00M | 542.00M | 626.00M | 587.00M | 500.00M | 510.00M | 343.00M |
Income Tax Expenses | 94.00M | 130.00M | 116.00M | -23.00M | 191.00M | 130.00M | -229.00M | 328.00M | 304.00M | 316.00M | 250.00M | 229.00M | 233.00M | 184.00M | 200.00M | 187.00M | 252.00M | 190.00M | 195.00M | 234.00M | 186.00M | 189.00M | N/A |
Net Income | 396.00M | 357.00M | 308.00M | -253.00M | 507.00M | 672.00M | 871.00M | 611.00M | 612.00M | 529.00M | 432.00M | 400.00M | 417.00M | 379.00M | 293.00M | -1.07B | 403.00M | 287.00M | 431.00M | 349.00M | 299.00M | 308.00M | 302.00M |
Interest Expenses | 251.00M | 195.00M | 198.00M | 192.00M | 162.00M | 170.00M | 156.00M | 136.00M | 125.00M | 113.00M | 131.00M | 132.00M | 152.00M | 167.00M | 114.00M | 80.00M | N/A | 67.00M | N/A | N/A | 6.00M | N/A | N/A |
Basic Shares Outstanding | 74.50M | 83.40M | 86.50M | 86.10M | 92.10M | 98.90M | 103.00M | 110.00M | 118.00M | 125.00M | 133.00M | 143.00M | 162.00M | 178.00M | 179.00M | 178.00M | 181.53M | 197.93M | 208.00M | 200.57M | 200.67M | 200.00M | 201.96M |
Diluted Shares Outstanding | 75.00M | 84.20M | 86.50M | 86.10M | 92.40M | 99.20M | 104.00M | 111.00M | 119.00M | 127.00M | 135.00M | 145.00M | 166.00M | 185.00M | 182.00M | 178.00M | 183.18M | 199.31M | 212.00M | 200.57M | 200.67M | 200.00M | 201.96M |
EBITDA | 876.00M | 826.00M | 749.00M | 221.00M | 976.00M | 939.00M | 1.01B | 1.33B | 1.27B | 1.19B | 1.03B | 946.00M | 980.00M | 903.00M | 785.00M | -623.00M | 821.00M | 692.00M | 757.00M | 583.00M | 491.00M | 497.00M | 302.00M |
EBITDA Margin | 23.36% | 23.16% | 23.90% | 10.23% | 24.14% | 23.89% | 19.92% | 23.70% | 23.03% | 22.55% | 20.54% | 20.86% | 23.04% | 23.45% | 20.93% | -14.55% | 18.83% | 18.01% | 22.70% | 19.34% | 18.51% | 22.18% | 19.41% |
EBIT | 741.00M | 682.00M | 622.00M | -84.00M | 860.00M | 972.00M | 798.00M | 1.07B | 1.04B | 958.00M | 813.00M | 761.00M | 802.00M | 730.00M | 607.00M | -807.00M | 655.00M | 544.00M | 626.00M | 583.00M | 491.00M | 497.00M | 302.00M |
EBIT Margin | 19.76% | 19.12% | 19.85% | -3.89% | 21.27% | 24.73% | 15.72% | 19.20% | 18.80% | 18.14% | 16.23% | 16.78% | 18.85% | 18.96% | 16.19% | -18.85% | 15.02% | 14.16% | 18.77% | 19.34% | 18.51% | 22.18% | 19.41% |
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 |