undefined
(BIG)
undefined
undefined%
At close: undefined
Income Statement (Annual)
Get detailed income statement breakdowns, uncovering revenue,
expenses, and much more.
Year | 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 | FY86 |
Revenue | 4.72B | 5.47B | 6.15B | 6.20B | 5.32B | 5.24B | 5.27B | 5.20B | 5.19B | 5.18B | 5.30B | 5.40B | 5.20B | 4.95B | 4.73B | 4.65B | 4.66B | 4.74B | 4.43B | 4.38B | 4.17B | 3.87B | 3.43B | 3.28B | 4.70B | 4.19B | 4.06B | 2.65B | 1.51B | 1.28B | 1.06B | 929.30M | 771.50M | 679.30M | 608.70M | 626.60M | 590.70M | 397.20M |
Cost of Revenue | 3.17B | 3.55B | 3.75B | 3.70B | 3.21B | 3.12B | 3.13B | 3.10B | 3.12B | 3.13B | 3.24B | 3.28B | 3.13B | 2.94B | 2.81B | 2.79B | 2.82B | 2.85B | 2.70B | 2.60B | 2.43B | 2.24B | 2.09B | 1.83B | 2.66B | 2.41B | 2.36B | 1.49B | 838.10M | 702.00M | 569.50M | 510.90M | 443.30M | 404.70M | 349.00M | 360.80M | 349.30M | 231.10M |
Gross Profit | 1.55B | 1.91B | 2.40B | 2.50B | 2.11B | 2.12B | 2.14B | 2.10B | 2.07B | 2.04B | 2.07B | 2.12B | 2.07B | 2.01B | 1.92B | 1.86B | 1.84B | 1.89B | 1.73B | 1.78B | 1.75B | 1.63B | 1.34B | 1.45B | 2.04B | 1.79B | 1.70B | 1.15B | 674.20M | 576.60M | 485.80M | 418.40M | 328.20M | 274.60M | 259.70M | 265.80M | 241.40M | 166.10M |
Operating Income | -374.12M | -261.50M | 239.75M | 392.58M | 155.84M | 218.51M | 301.35M | 247.97M | 235.73M | 224.49M | 190.44M | 298.45M | 345.60M | 357.35M | 325.01M | 254.92M | 236.48M | 167.81M | 26.87M | 67.53M | 130.33M | 146.65M | -27.26M | 185.47M | 170.42M | 203.60M | 234.10M | 196.50M | 112.00M | 98.70M | 76.00M | 64.40M | 38.40M | 15.20M | 11.50M | 41.60M | 26.30M | 36.00M |
Interest Income | - | 20.28M | 9.28M | 11.03M | 16.83M | - | - | - | - | - | - | - | - | 612.00K | 175.00K | 3.26M | 313.00K | 3.26M | -313.00K | -618.00K | -1.06M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Pretax Income | -432.11M | -280.42M | 231.81M | 844.61M | 317.55M | 207.61M | 295.35M | 244.24M | 226.85M | 221.90M | 185.89M | 294.31M | 341.89M | 355.38M | 323.35M | 249.71M | 239.20M | 170.49M | 20.91M | 43.30M | 114.95M | 126.54M | -47.46M | 162.52M | 153.43M | 179.30M | 162.20M | 179.80M | 102.30M | 92.00M | 71.70M | 60.30M | 32.40M | 6.60M | -14.60M | 37.00M | 22.80M | 36.70M |
Net Income | -481.88M | -210.71M | 177.78M | 629.19M | 242.46M | 156.89M | 189.83M | 152.83M | 142.87M | 114.28M | 125.30M | 177.12M | 207.06M | 222.52M | 200.37M | 151.55M | 158.46M | 124.05M | -10.09M | 23.76M | 81.17M | 76.56M | -20.23M | -380.65M | 96.11M | 96.80M | 85.90M | 83.90M | 64.40M | 55.20M | 43.00M | 37.10M | 20.10M | 4.50M | -7.00M | 22.60M | 13.00M | 19.50M |
Selling & General & Admin | 1.92B | 2.02B | 2.01B | 1.97B | 1.82B | 1.78B | 1.72B | 1.73B | 1.71B | 1.70B | 1.76B | 1.71B | 1.63B | 1.58B | 1.53B | 1.52B | 1.52B | 1.62B | 1.60B | 1.61B | 1.62B | 1.49B | 1.37B | 1.20B | 1.77B | 1.50B | 1.39B | 908.50M | 532.20M | 451.40M | 386.10M | 334.50M | 273.70M | 243.90M | 233.40M | 211.40M | 205.90M | 125.70M |
Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Expenses | 7.00K | 154.86M | 142.57M | 138.34M | 134.98M | -558.00K | 712.00K | 1.36M | -5.20M | 119.70M | -1.21M | 51.00K | -173.00K | 78.61M | 61.94M | 78.62M | 88.48M | 101.28M | 108.66M | 104.24M | - | - | - | 62.29M | 100.46M | 84.00M | 79.20M | 48.40M | 30.00M | 26.50M | 23.70M | 19.50M | 16.10M | 15.50M | 14.80M | 12.80M | 9.20M | 4.40M |
Operating Expenses | 1.92B | 2.18B | 2.16B | 2.10B | 1.96B | 1.90B | 1.84B | 1.85B | 1.83B | 1.82B | 1.87B | 1.82B | 1.72B | 1.66B | 1.59B | 1.60B | 1.60B | 1.72B | 1.70B | 1.71B | 1.62B | 1.49B | 1.37B | 1.26B | 1.87B | 1.58B | 1.46B | 956.90M | 562.20M | 477.90M | 409.80M | 354.00M | 289.80M | 259.40M | 248.20M | 224.20M | 215.10M | 130.10M |
Interest Expense | 44.76M | 20.28M | 9.28M | 11.03M | 16.83M | 10.34M | 6.71M | 5.09M | 3.68M | 2.59M | 3.34M | 4.19M | 3.53M | 2.57M | 1.84M | -581.00K | -6.27M | -581.00K | 6.27M | 24.84M | 16.44M | 20.20M | 20.20M | - | 500.00 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Selling & Marketing Expenses | 91.50M | 98.30M | 97.70M | 32.02M | 31.70M | 31.22M | 31.40M | 32.01M | 32.01M | 32.01M | 34.26M | 33.12M | 29.18M | 30.21M | 29.18M | 29.38M | 29.86M | - | - | - | 29.02M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cost & Expenses | 5.10B | 5.73B | 5.91B | 5.81B | 5.17B | 5.02B | 4.97B | 4.95B | 4.95B | 4.95B | 5.11B | 5.10B | 4.86B | 4.59B | 4.40B | 4.39B | 4.42B | 4.58B | 4.40B | 4.31B | 4.04B | 3.72B | 3.46B | 3.09B | 4.53B | 3.99B | 3.82B | 2.45B | 1.40B | 1.18B | 979.30M | 864.90M | 733.10M | 664.10M | 597.20M | 585.00M | 564.40M | 361.20M |
Income Tax | 49.77M | -69.71M | 54.03M | 215.41M | 75.08M | 50.72M | 105.52M | 91.46M | 83.84M | 85.24M | 61.12M | 117.15M | 134.66M | 132.84M | 121.97M | 94.91M | 88.02M | 57.87M | 5.19M | 12.89M | 24.05M | 49.98M | -18.75M | 64.19M | 57.32M | 69.90M | 76.30M | 66.50M | 37.90M | 36.80M | 28.70M | 23.20M | 12.30M | 2.10M | -7.60M | 14.40M | 9.80M | 17.20M |
Shares Outstanding (Basic) | 29.16M | 28.86M | 32.72M | 38.23M | 39.24M | 40.81M | 42.82M | 45.32M | 50.52M | 54.94M | 57.41M | 59.85M | 68.32M | 77.60M | 81.62M | 81.11M | 101.58M | 110.75M | 112.09M | 113.16M | 116.26M | 116.51M | 112.41M | 113.28M | 111.00M | 108.88M | 107.38M | 105.04M | 75.52M | 58.11M | 57.33M | 74.20M | 71.79M | 75.00M | 70.00M | 70.63M | 72.22M | 67.24M |
Shares Outstanding (Diluted) | 29.16M | 28.86M | 33.35M | 39.07M | 39.35M | 40.96M | 43.30M | 45.97M | 50.96M | 55.55M | 57.96M | 60.48M | 69.42M | 78.58M | 82.68M | 82.08M | 102.23M | 111.75M | 112.09M | 113.16M | 117.97M | 116.51M | 112.41M | 113.28M | 111.00M | 112.67M | 111.56M | 108.63M | 75.52M | 60.00M | 58.90M | 74.20M | 71.79M | 75.00M | 70.00M | 70.63M | 72.22M | 67.24M |
EPS (Basic) | -16.53 | -7.3 | 5.43 | 16.46 | 6.18 | 3.84 | 4.43 | 3.37 | 2.83 | 2.08 | 2.18 | 2.96 | 3.03 | 2.87 | 2.46 | 1.87 | 1.56 | 1.12 | -0.09 | 0.21 | 0.69 | 0.65 | -0.18 | -3.36 | 0.87 | 0.89 | 0.80 | 1.21 | 0.80 | 0.95 | 0.75 | 0.50 | 0.28 | 0.06 | -0.1 | 0.32 | 0.18 | 0.29 |
EPS (Diluted) | -16.53 | -7.3 | 5.33 | 16.11 | 6.16 | 3.83 | 4.38 | 3.32 | 2.80 | 2.06 | 2.16 | 2.93 | 2.99 | 2.83 | 2.43 | 1.85 | 1.55 | 1.11 | -0.09 | 0.21 | 0.68 | 0.65 | -0.18 | -3.36 | 0.85 | 0.86 | 0.77 | 1.17 | 0.78 | 0.92 | 0.73 | 0.50 | 0.28 | 0.06 | -0.1 | 0.32 | 0.18 | 0.29 |
EBITDA | -234.94M | -105.28M | 383.66M | 530.92M | 290.82M | 342.92M | 419.16M | 369.77M | 353.27M | 344.19M | 304.35M | 404.79M | 435.70M | 436.56M | 400.09M | 333.55M | 324.96M | 269.09M | 141.49M | 171.76M | 221.96M | 228.16M | 41.73M | 247.76M | 270.88M | 287.60M | 359.60M | 244.80M | 143.70M | 124.70M | 98.10M | 82.30M | 54.10M | 29.70M | 42.20M | 51.30M | 31.90M | 37.90M |
Depreciation & Amortization | 139.18M | 428.37M | 409.11M | 385.29M | 364.83M | 124.97M | 117.09M | 120.46M | 122.74M | 119.70M | 115.12M | 106.29M | 90.28M | 78.61M | 74.90M | 73.79M | 83.10M | 95.61M | 114.62M | 101.97M | 91.63M | 81.51M | 68.99M | 62.29M | 100.46M | 84.00M | 79.20M | 48.40M | 30.00M | 26.50M | 23.70M | 19.50M | 16.10M | 15.50M | 14.80M | 12.80M | 9.20M | 4.40M |