Loading...

Watchlist Manager

Watchlist

Price: 145.93 USD +1.37%

Updated:

Income Statement

1 Year	8%
3 Years	15%
5 Years	11%

1 Year	12%
3 Years	20%
5 Years	14%

Operating Income

1 Year	10%
3 Years	23%
5 Years	14%

1 Year	5%
3 Years	22%
5 Years	16%

Revenue	394B USD
Cost of Revenue	-223.5B USD
Gross Profit	171B USD
Operating Expenses	-51.3B USD
Operating Income	119B USD
Other Expenses	-19.6B USD
Net Income	99.8B USD

Currency: USD

		Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Apr-2017	Jul-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022
Revenue
Revenue		164 687 N/A	169 104 +3%	169 404 +0%	170 910 +1%	173 992 +2%	176 035 +1%	178 144 +1%	182 795 +3%	199 800 +9%	212 164 +6%	224 337 +6%	233 715 +4%	234 988 +1%	227 535 -3%	220 288 -3%	215 639 -2%	218 118 +1%	220 457 +1%	223 507 +1%	229 234 +3%	239 176 +4%	247 417 +3%	255 274 +3%	265 595 +4%	261 612 -1%	258 490 -1%	259 034 +0%	260 174 +0%	267 683 +3%	267 981 +0%	273 857 +2%	274 515 +0%	294 135 +7%	325 406 +11%	347 155 +7%	365 817 +5%	378 323 +3%	386 017 +2%	387 542 +0%	394 328 +2%
Gross Profit
Cost of Revenue		(95 668)	(102 300)	(104 570)	(106 606)	(108 902)	(109 347)	(109 745)	(112 258)	(121 368)	(128 023)	(135 250)	(140 089)	(140 680)	(136 962)	(133 290)	(131 376)	(134 102)	(135 771)	(137 439)	(141 048)	(147 254)	(152 664)	(157 588)	(163 756)	(161 654)	(160 133)	(160 871)	(161 782)	(166 105)	(165 854)	(169 277)	(169 559)	(180 068)	(195 630)	(204 804)	(212 981)	(215 572)	(218 786)	(219 681)	(223 546)
Gross Profit		69 019 N/A	66 804 -3%	64 834 -3%	64 304 -1%	65 090 +1%	66 688 +2%	68 399 +3%	70 537 +3%	78 432 +11%	84 141 +7%	89 087 +6%	93 626 +5%	94 308 +1%	90 573 -4%	86 998 -4%	84 263 -3%	84 016 0%	84 686 +1%	86 068 +2%	88 186 +2%	91 922 +4%	94 753 +3%	97 686 +3%	101 839 +4%	99 958 -2%	98 357 -2%	98 163 0%	98 392 +0%	101 578 +3%	102 127 +1%	104 580 +2%	104 956 +0%	114 067 +9%	129 776 +14%	142 351 +10%	152 836 +7%	162 751 +6%	167 231 +3%	167 861 +0%	170 782 +2%
Operating Income
Operating Expenses		(13 908)	(14 519)	(14 921)	(15 305)	(15 838)	(16 401)	(17 031)	(18 034)	(19 146)	(20 170)	(21 315)	(22 396)	(23 153)	(23 709)	(24 112)	(24 239)	(24 804)	(25 364)	(26 083)	(26 842)	(27 663)	(28 697)	(29 786)	(30 941)	(31 988)	(32 866)	(33 740)	(34 462)	(35 425)	(36 536)	(37 442)	(38 668)	(39 814)	(40 873)	(42 413)	(43 887)	(45 848)	(47 852)	(49 532)	(51 345)
Selling, General & Administrative		(10 275)	(10 608)	(10 708)	(10 830)	(11 043)	(11 303)	(11 508)	(11 993)	(12 540)	(13 068)	(13 782)	(14 329)	(14 577)	(14 540)	(14 417)	(14 194)	(14 292)	(14 587)	(14 929)	(15 261)	(15 546)	(15 978)	(16 303)	(16 705)	(17 257)	(17 565)	(17 883)	(18 245)	(18 659)	(19 153)	(19 558)	(19 916)	(20 350)	(20 712)	(21 293)	(21 973)	(22 791)	(23 670)	(24 270)	(25 094)
Research & Development		(3 633)	(3 911)	(4 213)	(4 475)	(4 795)	(5 098)	(5 523)	(6 041)	(6 606)	(7 102)	(7 533)	(8 067)	(8 576)	(9 169)	(9 695)	(10 045)	(10 512)	(10 777)	(11 154)	(11 581)	(12 117)	(12 719)	(13 483)	(14 236)	(14 731)	(15 301)	(15 857)	(16 217)	(16 766)	(17 383)	(17 884)	(18 752)	(19 464)	(20 161)	(21 120)	(21 914)	(23 057)	(24 182)	(25 262)	(26 251)
Operating Income		55 111 N/A	52 285 -5%	49 913 -5%	48 999 -2%	49 252 +1%	50 287 +2%	51 368 +2%	52 503 +2%	59 286 +13%	63 971 +8%	67 772 +6%	71 230 +5%	71 155 0%	66 864 -6%	62 886 -6%	60 024 -5%	59 212 -1%	59 322 +0%	59 985 +1%	61 344 +2%	64 259 +5%	66 056 +3%	67 900 +3%	70 898 +4%	67 970 -4%	65 491 -4%	64 423 -2%	63 930 -1%	66 153 +3%	65 591 -1%	67 138 +2%	66 288 -1%	74 253 +12%	88 903 +20%	99 938 +12%	108 949 +9%	116 903 +7%	119 379 +2%	118 329 -1%	119 437 +1%
Pre-Tax Income
Interest Income Expense		421	781	1 050	1 171	1 091	1 048	1 066	1 291	1 473	1 668	1 946	2 188	2 330	2 483	2 545	2 543	2 577	2 664	2 762	2 878	2 897	2 858	2 705	2 446	2 145	1 780	1 532	1 385	1 228	1 172	1 052	890	739	495	345	198	45	6	(45)	(106)
Total Other Income		426	265	(58)	(15)	(151)	(230)	(280)	(311)	(569)	(703)	(793)	(903)	(813)	(1 097)	(1 185)	(1 195)	(810)	(465)	(387)	(133)	(217)	(491)	(206)	(441)	(336)	133	76	422	368	328	127	(87)	(240)	230	577	60	(79)	(388)	(590)	(228)
Pre-Tax Income		55 958 N/A	53 331 -5%	50 905 -5%	50 155 -1%	50 192 +0%	51 105 +2%	52 154 +2%	53 483 +3%	60 190 +13%	64 936 +8%	68 925 +6%	72 515 +5%	72 672 +0%	68 250 -6%	64 246 -6%	61 372 -4%	60 979 -1%	61 521 +1%	62 360 +1%	64 089 +3%	66 939 +4%	68 423 +2%	70 399 +3%	72 903 +4%	69 779 -4%	67 404 -3%	66 031 -2%	65 737 0%	67 749 +3%	67 091 -1%	68 317 +2%	67 091 -2%	74 752 +11%	89 628 +20%	100 860 +13%	109 207 +8%	116 869 +7%	118 997 +2%	117 694 -1%	119 103 +1%
Net Income
Tax Provision		(14 211)	(13 659)	(13 157)	(13 118)	(13 161)	(13 398)	(13 599)	(13 973)	(15 728)	(17 128)	(18 188)	(19 121)	(18 941)	(17 572)	(16 449)	(15 685)	(15 762)	(15 791)	(15 709)	(15 738)	(13 814)	(12 505)	(11 679)	(11 872)	(11 448)	(11 334)	(11 436)	(10 481)	(10 222)	(9 876)	(9 893)	(9 680)	(10 822)	(13 317)	(14 058)	(14 527)	(16 314)	(17 062)	(18 061)	(19 300)
Income from Continuing Operations		41 747	39 672	37 748	37 037	37 031	37 707	38 555	39 510	44 462	47 808	50 737	53 394	53 731	50 678	47 797	45 687	45 217	45 730	46 651	48 351	53 125	55 918	58 720	61 031	58 331	56 070	54 595	55 256	57 527	57 215	58 424	57 411	63 930	76 311	86 802	94 680	100 555	101 935	99 633	99 803
Net Income (Common)		41 747 N/A	39 672 -5%	37 748 -5%	37 037 -2%	37 031 0%	37 707 +2%	38 555 +2%	39 510 +2%	44 462 +13%	47 808 +8%	50 737 +6%	53 394 +5%	53 731 +1%	50 678 -6%	47 797 -6%	45 687 -4%	45 217 -1%	45 730 +1%	46 651 +2%	48 351 +4%	50 525 +4%	53 318 +6%	56 120 +5%	59 531 +6%	59 431 0%	57 170 -4%	55 695 -3%	55 256 -1%	57 527 +4%	57 215 -1%	58 424 +2%	57 411 -2%	63 930 +11%	76 311 +19%	86 802 +14%	94 680 +9%	100 555 +6%	101 935 +1%	99 633 -2%	99 803 +0%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Create a free account

or see our plans & pricing

About Us Pricing Terms of Service Privacy Policy Affiliate Program

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2022 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.