Watchlist Manager

Watchlist

Price: 9.12 USD 0.55%

Market Cap: 706.3m USD

Income Statement

Operating Income

Revenue	868.9m USD
Operating Expenses	-919.7m USD
Operating Income	-50.8m USD
Other Expenses	15.9m USD
Net Income	-34.9m USD

Currency: USD

		Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	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	Mar-2017	Jun-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	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	3	9	15	21	24	24	23	22	20	18	15	14	12
Revenue		295 N/A	296 +0%	305 +3%	322 +6%	341 +6%	362 +6%	381 +5%	394 +4%	405 +3%	417 +3%	428 +3%	441 +3%	457 +4%	469 +3%	484 +3%	503 +4%	524 +4%	540 +3%	554 +3%	565 +2%	572 +1%	580 +1%	586 +1%	586 0%	592 +1%	598 +1%	613 +3%	636 +4%	626 -2%	592 -5%	544 -8%	487 -10%	460 -6%	460 +0%	471 +2%	484 +3%	500 +3%	512 +2%	521 +2%	527 +1%	529 +0%	536 +1%	538 +0%	541 +0%	546 +1%	545 0%	540 -1%	535 -1%	582 +9%	672 +15%	765 +14%	852 +11%	871 +2%	834 -4%	799 -4%	765 -4%	736 -4%	712 -3%	681 -4%	648 -5%	613 -5%	580 -5%	549 -5%	582 +6%	607 +4%	634 +4%	660 +4%	630 -5%	611 -3%	594 -3%	580 -2%	577 -1%	597 +4%	624 +4%	642 +3%	657 +2%	645 -2%	631 -2%	625 -1%	615 -2%	607 -1%	606 0%	640 +6%	761 +19%	968 +27%	1 148 +19%	1 266 +10%	1 287 +2%	1 207 -6%	1 147 -5%	1 115 -3%	1 080 -3%	1 048 -3%	997 -5%	932 -6%	869 -7%
Operating Income
Operating Expenses		(242)	(242)	(248)	(262)	(279)	(298)	(314)	(322)	(320)	(329)	(335)	(343)	(364)	(373)	(387)	(408)	(428)	(441)	(455)	(461)	(467)	(475)	(482)	(484)	(492)	(504)	(522)	(546)	(537)	(505)	(461)	(416)	(400)	(403)	(411)	(418)	(421)	(431)	(440)	(448)	(454)	(460)	(460)	(463)	(466)	(466)	(463)	(455)	(503)	(594)	(681)	(764)	(773)	(737)	(702)	(675)	(655)	(629)	(604)	(570)	(537)	(509)	(483)	(529)	(571)	(600)	(625)	(582)	(546)	(522)	(503)	(504)	(534)	(560)	(579)	(586)	(567)	(556)	(552)	(546)	(539)	(534)	(564)	(675)	(877)	(1 058)	(1 192)	(1 249)	(1 206)	(1 176)	(1 154)	(1 118)	(1 075)	(1 027)	(977)	(920)
Selling, General & Administrative		(218)	(218)	(224)	(236)	(250)	(267)	(278)	(284)	(281)	(287)	(294)	(301)	(320)	(327)	(338)	(357)	(373)	(384)	(396)	(399)	(402)	(408)	(415)	(417)	(426)	(439)	(459)	(484)	(474)	(442)	(396)	(349)	(329)	(328)	(333)	(339)	(345)	(357)	(368)	(377)	(382)	(386)	(386)	(389)	(394)	(393)	(387)	(378)	(415)	(491)	(564)	(631)	(633)	(596)	(563)	(536)	(515)	(493)	(470)	(443)	(418)	(393)	(371)	(408)	(442)	(469)	(491)	(454)	(424)	(404)	(388)	(388)	(411)	(431)	(444)	(448)	(432)	(421)	(419)	(416)	(416)	(412)	(436)	(530)	(697)	(837)	(942)	(980)	(946)	(915)	(898)	(870)	(841)	(796)	(752)	(705)
Depreciation & Amortization		(17)	(17)	(17)	(18)	(20)	(22)	(24)	(26)	(27)	(28)	(28)	(28)	(30)	(31)	(34)	(36)	(38)	(40)	(42)	(45)	(47)	(49)	(50)	(50)	(49)	(47)	(46)	(45)	(46)	(48)	(50)	(54)	(59)	(63)	(65)	(65)	(62)	(59)	(57)	(57)	(57)	(59)	(59)	(59)	(57)	(58)	(61)	(62)	(69)	(78)	(88)	(101)	(109)	(110)	(110)	(111)	(111)	(111)	(110)	(109)	(106)	(103)	(100)	(101)	(104)	(106)	(109)	(105)	(101)	(97)	(95)	(95)	(100)	(105)	(109)	(111)	(110)	(110)	(109)	(107)	(104)	(101)	(99)	(108)	(133)	(158)	(182)	(199)	(199)	(197)	(195)	(189)	(182)	(177)	(172)	(166)
Other Operating Expenses		(7)	(7)	(7)	(8)	(9)	(10)	(11)	(12)	(13)	(14)	(13)	(14)	(14)	(15)	(16)	(16)	(17)	(17)	(17)	(17)	(17)	(17)	(18)	(17)	(17)	(18)	(17)	(17)	(17)	(16)	(15)	(13)	(13)	(13)	(13)	(14)	(14)	(15)	(15)	(14)	(15)	(15)	(15)	(16)	(15)	(15)	(15)	(15)	(19)	(24)	(28)	(32)	(31)	(30)	(29)	(29)	(29)	(26)	(25)	(18)	(13)	(14)	(13)	(20)	(25)	(26)	(26)	(23)	(22)	(21)	(20)	(21)	(23)	(25)	(25)	(26)	(25)	(25)	(24)	(23)	(19)	(22)	(29)	(37)	(47)	(64)	(68)	(71)	(61)	(64)	(61)	(59)	(53)	(54)	(53)	(49)
Operating Income		53 N/A	54 +3%	57 +5%	60 +5%	62 +3%	64 +4%	67 +4%	72 +8%	85 +18%	89 +4%	93 +5%	98 +4%	93 -4%	96 +2%	97 +2%	95 -2%	96 +1%	99 +3%	100 +1%	104 +4%	105 +1%	106 +0%	104 -2%	102 -2%	100 -2%	94 -6%	91 -3%	91 0%	88 -2%	87 -2%	83 -4%	72 -14%	59 -17%	57 -4%	60 +4%	67 +12%	78 +17%	81 +3%	82 +1%	79 -3%	75 -6%	76 +2%	78 +3%	78 0%	80 +2%	79 -1%	77 -3%	80 +5%	79 -2%	79 0%	85 +7%	88 +4%	98 +12%	98 -1%	97 -1%	89 -8%	82 -9%	82 +1%	76 -7%	77 +1%	76 -1%	71 -7%	66 -7%	53 -20%	37 -30%	34 -9%	35 +5%	48 +35%	65 +36%	72 +10%	76 +7%	73 -5%	63 -13%	63 +1%	64 +0%	71 +12%	79 +10%	75 -4%	73 -3%	69 -5%	68 -2%	72 +6%	76 +5%	86 +13%	92 +7%	90 -2%	74 -17%	38 -49%	1 -97%	(29) N/A	(38) -31%	(37) +2%	(28) +26%	(30) -9%	(44) -48%	(51) -14%
Pre-Tax Income
Interest Income Expense		4	4	3	3	3	3	2	2	2	2	2	3	3	4	5	6	7	9	9	11	12	13	13	11	10	10	9	9	9	7	6	4	2	2	2	2	1	1	1	1	1	1	1	1	1	1	1	1	0	0	(0)	(0)	(0)	(0)	0	0	0	0	0	0	1	1	1	1	1	1	1	2	2	3	4	4	3	2	1	1	1	1	1	1	1	1	1	(2)	(7)	(13)	(19)	(23)	(23)	(22)	(21)	(19)	(16)	(14)	(13)	(12)
Non-Reccuring Items		0	(0)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	2	8	11	21	23	18	21	15	11	10	5	1	3	10	11	15	20	20	19	16	16	13	17	26	25	32	33	24	19	15	22	27	30	33	24	29	36	34	42	38	34	35	26	21	15	9	14	16	22	27	24	23	22	25	26	28	34	31	27	23	16	15	19	24	34	37	38	111	103	97	99	26	20	41	34	27	27	8	9	11	17
Pre-Tax Income		57 N/A	58 +2%	60 +4%	63 +5%	65 +3%	67 +3%	70 +4%	75 +7%	87 +17%	91 +4%	96 +6%	100 +5%	97 -4%	100 +3%	103 +3%	104 +1%	112 +8%	119 +6%	130 +9%	138 +7%	135 -2%	139 +3%	132 -5%	124 -6%	121 -3%	109 -10%	101 -7%	103 +2%	107 +4%	104 -3%	104 -1%	96 -7%	81 -15%	78 -5%	78 +0%	84 +8%	93 +10%	99 +6%	109 +11%	105 -4%	107 +2%	109 +2%	103 -5%	98 -5%	96 -2%	102 +7%	105 +3%	111 +6%	113 +2%	103 -9%	114 +11%	124 +9%	132 +6%	139 +6%	135 -3%	123 -8%	117 -5%	109 -7%	98 -10%	93 -5%	86 -7%	85 -1%	83 -3%	76 -8%	65 -15%	58 -10%	59 +2%	72 +21%	92 +28%	101 +9%	108 +8%	110 +2%	97 -12%	93 -4%	88 -6%	88 +0%	94 +7%	95 +1%	97 +3%	103 +6%	106 +3%	110 +4%	188 +70%	187 0%	181 -3%	176 -3%	81 -54%	35 -57%	20 -44%	(17) N/A	(31) -88%	(29) +7%	(37) -25%	(35) +4%	(46) -32%	(45) +3%
Net Income
Tax Provision		(19)	(20)	(20)	(21)	(22)	(23)	(24)	(26)	(30)	(32)	(34)	(35)	(34)	(35)	(37)	(37)	(40)	(42)	(46)	(49)	(48)	(49)	(47)	(45)	(45)	(41)	(35)	(36)	(37)	(35)	(34)	(30)	(24)	(23)	(24)	(27)	(31)	(34)	(38)	(37)	(37)	(38)	(36)	(33)	(34)	(37)	(39)	(42)	(42)	(38)	(42)	(45)	(47)	(51)	(49)	(46)	(44)	(39)	(35)	(32)	(30)	(29)	(28)	(26)	(22)	(16)	(14)	(16)	(19)	(24)	(27)	(27)	(24)	(24)	(22)	(22)	(24)	(24)	(25)	(27)	(27)	(28)	(49)	(49)	(48)	(46)	(21)	(10)	(5)	4	7	7	7	7	11	10
Income from Continuing Operations		38	38	40	42	43	44	46	49	57	59	62	65	62	65	66	67	72	76	84	89	87	90	85	79	76	68	66	67	70	69	70	66	57	55	54	58	62	65	71	68	70	72	67	64	62	65	66	69	71	65	72	79	85	88	85	78	73	70	63	60	56	56	54	50	42	42	45	56	73	77	81	83	73	69	66	66	71	71	73	77	79	82	139	138	134	129	60	25	15	(13)	(24)	(23)	(30)	(28)	(36)	(35)
Net Income (Common)		38 N/A	38 +2%	40 +3%	42 +5%	43 +3%	44 +4%	46 +4%	49 +7%	57 +16%	59 +3%	62 +5%	65 +4%	62 -4%	65 +3%	66 +3%	67 +1%	72 +8%	76 +6%	84 +9%	89 +7%	87 -2%	90 +3%	85 -6%	79 -7%	76 -4%	68 -10%	66 -4%	67 +2%	70 +4%	69 -1%	70 +1%	66 -6%	57 -13%	55 -4%	54 -2%	58 +7%	62 +8%	65 +5%	71 +9%	68 -4%	70 +2%	72 +2%	67 -6%	64 -4%	62 -4%	65 +5%	66 +1%	69 +5%	71 +2%	65 -8%	72 +11%	79 +9%	85 +7%	88 +4%	85 -4%	78 -9%	73 -6%	70 -5%	63 -10%	60 -4%	56 -6%	56 -1%	54 -3%	50 -8%	75 +52%	75 -1%	78 +4%	89 +14%	73 -18%	77 +5%	81 +6%	83 +2%	73 -12%	69 -6%	66 -5%	66 +0%	71 +7%	71 +1%	73 +2%	77 +5%	79 +4%	82 +4%	139 +68%	138 0%	134 -3%	129 -3%	60 -53%	25 -58%	15 -41%	(13) N/A	(24) -87%	(23) +6%	(30) -31%	(28) +4%	(36) -26%	(35) +3%
EPS (Diluted)		0.38 N/A	0.39 +3%	0.4 +3%	0.42 +5%	0.43 +2%	0.44 +2%	0.46 +5%	0.49 +7%	0.57 +16%	0.59 +4%	0.62 +5%	0.65 +5%	0.62 -5%	0.65 +5%	0.67 +3%	0.68 +1%	0.73 +7%	0.78 +7%	0.85 +9%	0.9 +6%	0.89 -1%	0.91 +2%	0.86 -5%	0.81 -6%	0.78 -4%	0.7 -10%	0.68 -3%	0.69 +1%	0.73 +6%	0.75 +3%	0.76 +1%	0.72 -5%	0.62 -14%	0.6 -3%	0.59 -2%	0.63 +7%	0.69 +10%	0.71 +3%	0.78 +10%	0.75 -4%	0.78 +4%	0.81 +4%	0.77 -5%	0.74 -4%	0.71 -4%	0.75 +6%	0.77 +3%	0.82 +6%	0.83 +1%	0.73 -12%	0.83 +14%	0.9 +8%	0.96 +7%	1.01 +5%	0.98 -3%	0.89 -9%	0.84 -6%	0.83 -1%	0.74 -11%	0.72 -3%	0.68 -6%	0.68 N/A	0.66 -3%	0.6 -9%	0.9 +50%	0.89 -1%	0.94 +6%	1.08 +15%	0.88 -19%	0.93 +6%	0.98 +5%	1 +2%	0.89 -11%	0.84 -6%	0.81 -4%	0.81 N/A	0.87 +7%	0.88 +1%	0.9 +2%	0.96 +7%	1 +4%	1.04 +4%	1.75 +68%	1.75 N/A	1.69 -3%	1.64 -3%	0.77 -53%	0.32 -58%	0.19 -41%	-0.17 N/A	-0.31 -82%	-0.29 +6%	-0.38 -31%	-0.36 +5%	-0.46 -28%	-0.45 +2%

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

Join more than 301,800+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.