Watchlist Manager

Watchlist

Price: 17.54 USD -3.73%

Market Cap: 480.1m USD

Income Statement

Operating Income

Revenue	1.2B USD
Cost of Revenue	-737.3m USD
Gross Profit	416.6m USD
Operating Expenses	-340.6m USD
Operating Income	76m USD
Other Expenses	-13.5m USD
Net Income	62.5m USD

Currency: USD

		Nov-2001	Feb-2002	May-2002	Aug-2002	Nov-2002	Feb-2003	May-2003	Aug-2003	Nov-2003	Jan-2004	May-2004	Jul-2004	Oct-2004	Jan-2005	Apr-2005	Jul-2005	Oct-2005	Jan-2006	Apr-2006	Jul-2006	Oct-2006	Feb-2007	May-2007	Aug-2007	Nov-2007	Feb-2008	May-2008	Aug-2008	Nov-2008	Jan-2009	May-2009	Aug-2009	Oct-2009	Jan-2010	May-2010	Jul-2010	Oct-2010	Jan-2011	Apr-2011	Jul-2011	Oct-2011	Jan-2012	Apr-2012	Jul-2012	Oct-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Jan-2015	May-2015	Aug-2015	Oct-2015	Jan-2016	Apr-2016	Jul-2016	Oct-2016	Jan-2017	Apr-2017	Jul-2017	Oct-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Oct-2020	Jan-2021	May-2021	Jul-2021	Oct-2021	Jan-2022	Apr-2022	Jul-2022	Oct-2022	Jan-2023	Apr-2023	Jul-2023	Oct-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025
Revenue
Interest Expense		0	2	0	0	0	1	0	0	0	1	0	0	0	1	0	0	0	1	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	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
Revenue		468 N/A	477 +2%	489 +3%	499 +2%	512 +3%	520 +1%	527 +1%	537 +2%	552 +3%	558 +1%	567 +2%	570 +1%	581 +2%	590 +2%	605 +3%	616 +2%	636 +3%	656 +3%	664 +1%	662 0%	668 +1%	682 +2%	679 0%	687 +1%	672 -2%	659 -2%	655 -1%	659 +1%	655 -1%	648 -1%	653 +1%	647 -1%	669 +3%	682 +2%	705 +3%	717 +2%	730 +2%	739 +1%	748 +1%	750 +0%	761 +1%	763 +0%	787 +3%	802 +2%	831 +4%	855 +3%	865 +1%	899 +4%	890 -1%	885 -1%	888 +0%	894 +1%	913 +2%	940 +3%	957 +2%	963 +1%	978 +2%	984 +1%	992 +1%	996 +0%	1 001 +0%	1 001 +0%	994 -1%	997 +0%	1 010 +1%	1 019 +1%	1 023 +0%	1 057 +3%	1 038 -2%	1 030 -1%	1 026 0%	1 026 0%	1 031 +1%	1 037 +1%	930 -10%	963 +4%	963 N/A	977 +1%	1 158 +19%	1 189 +3%	1 271 +7%	1 330 +5%	1 319 -1%	1 300 -2%	1 285 -1%	1 262 -2%	1 226 -3%	1 208 -1%	1 187 -2%	1 176 -1%	1 195 +2%	1 233 +3%	1 220 -1%	1 203 -1%	1 180 -2%	1 154 -2%
Gross Profit
Cost of Revenue		(334)	(341)	(350)	(357)	(366)	(370)	(376)	(384)	(394)	(400)	(406)	(409)	(417)	(423)	(433)	(440)	(454)	(466)	(470)	(469)	(472)	(483)	(482)	(490)	(481)	(473)	(472)	(474)	(474)	(473)	(479)	(474)	(485)	(489)	(498)	(505)	(514)	(518)	(524)	(526)	(533)	(538)	(555)	(565)	(582)	(598)	(607)	(631)	(628)	(626)	(628)	(634)	(647)	(667)	(678)	(680)	(691)	(694)	(700)	(703)	(708)	(712)	(708)	(710)	(720)	(723)	(722)	(740)	(726)	(721)	(719)	(721)	(723)	(725)	(662)	(694)	(691)	(697)	(779)	(757)	(783)	(804)	(810)	(813)	(811)	(794)	(772)	(762)	(754)	(754)	(765)	(789)	(783)	(774)	(762)	(737)
Gross Profit		135 N/A	135 +0%	139 +3%	143 +3%	147 +3%	150 +2%	152 +1%	153 +1%	158 +3%	158 +0%	160 +1%	162 +1%	163 +1%	167 +2%	173 +3%	176 +2%	182 +4%	190 +4%	194 +2%	193 0%	196 +1%	199 +2%	197 -1%	196 0%	190 -3%	186 -2%	183 -1%	185 +1%	181 -2%	174 -4%	174 0%	173 -1%	183 +6%	194 +6%	206 +7%	212 +3%	216 +2%	222 +2%	224 +1%	224 0%	227 +2%	225 -1%	232 +3%	238 +3%	249 +5%	258 +3%	258 N/A	268 +4%	262 -2%	259 -1%	260 +0%	260 0%	266 +2%	274 +3%	279 +2%	283 +1%	287 +2%	291 +1%	291 +0%	292 +0%	293 +0%	289 -1%	286 -1%	287 +0%	291 +1%	296 +2%	301 +2%	317 +5%	313 -1%	309 -1%	307 -1%	305 -1%	309 +1%	312 +1%	268 -14%	269 +0%	272 +1%	280 +3%	379 +35%	432 +14%	488 +13%	527 +8%	510 -3%	487 -4%	474 -3%	468 -1%	454 -3%	446 -2%	433 -3%	421 -3%	430 +2%	444 +3%	437 -2%	429 -2%	418 -3%	417 0%
Operating Income
Operating Expenses		(112)	(113)	(115)	(117)	(121)	(124)	(127)	(131)	(135)	(138)	(140)	(141)	(144)	(146)	(149)	(152)	(155)	(159)	(161)	(160)	(161)	(161)	(161)	(165)	(165)	(167)	(167)	(167)	(166)	(166)	(167)	(165)	(168)	(169)	(173)	(175)	(177)	(179)	(181)	(182)	(183)	(183)	(188)	(193)	(201)	(209)	(212)	(217)	(214)	(216)	(217)	(222)	(228)	(232)	(235)	(236)	(243)	(244)	(245)	(247)	(247)	(251)	(252)	(253)	(255)	(259)	(260)	(267)	(264)	(259)	(259)	(256)	(257)	(256)	(249)	(251)	(252)	(255)	(272)	(280)	(294)	(318)	(324)	(322)	(328)	(322)	(322)	(328)	(331)	(328)	(335)	(344)	(340)	(337)	(337)	(341)
Selling, General & Administrative		(112)	(113)	(115)	(118)	(121)	(124)	(127)	(131)	(135)	(138)	(140)	(141)	(144)	(146)	(150)	(152)	(155)	(159)	(161)	(160)	(161)	(161)	(161)	(165)	(165)	(167)	(167)	(167)	(166)	(166)	(167)	(165)	(168)	(169)	(173)	(175)	(177)	(179)	(181)	(182)	(183)	(183)	(188)	(193)	(201)	(209)	(212)	(217)	(215)	(216)	(217)	(222)	(228)	(232)	(235)	(236)	(243)	(244)	(245)	(247)	(247)	(251)	(252)	(253)	(254)	(259)	(260)	(267)	(264)	(259)	(259)	(256)	(257)	(257)	(249)	(251)	(252)	(255)	(272)	(280)	(294)	(318)	(324)	(322)	(328)	(322)	(322)	(328)	(331)	(328)	(335)	(344)	(340)	(337)	(337)	(341)
Operating Income		23 N/A	22 0%	24 +7%	25 +5%	26 +1%	26 +2%	25 -3%	22 -13%	23 +4%	20 -12%	20 -2%	21 +4%	20 -4%	21 +7%	23 +11%	24 +5%	28 +15%	31 +11%	33 +7%	33 0%	35 +5%	38 +9%	36 -3%	32 -12%	25 -21%	19 -25%	16 -14%	18 +9%	15 -17%	8 -43%	7 -14%	8 +6%	16 +109%	25 +58%	34 +33%	38 +12%	40 +6%	42 +7%	44 +3%	42 -4%	44 +6%	42 -5%	44 +5%	45 +1%	48 +8%	49 +0%	46 -6%	51 +11%	48 -6%	44 -9%	44 0%	38 -12%	38 N/A	42 +9%	44 +4%	47 +8%	45 -5%	47 +4%	47 +1%	46 -3%	46 +1%	38 -18%	34 -11%	34 -1%	36 +7%	38 +5%	42 +11%	50 +20%	48 -4%	50 +3%	48 -4%	49 +2%	52 +6%	55 +7%	19 -66%	18 -6%	19 +9%	25 +29%	107 +328%	152 +42%	194 +28%	209 +8%	185 -11%	165 -11%	146 -11%	146 +0%	132 -10%	118 -11%	102 -13%	94 -9%	95 +2%	101 +6%	97 -3%	92 -6%	81 -12%	76 -6%
Pre-Tax Income
Interest Income Expense		(3)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(0)	0	0	1	1	1	1	1	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	1	1	1	1	0	0	(0)	(0)	(0)	(0)	(0)	(1)	(0)	(0)	0	1	1	1	2	3	3	3	3	6	7	7
Non-Reccuring Items		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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(4)	(4)	(3)	(3)	(4)	(4)	(4)	(1)	0	0	0	0	0	0	0	0	0	(0)	(0)	(1)	0	(0)
Pre-Tax Income		20 N/A	20 +3%	22 +11%	24 +8%	25 +2%	25 +2%	24 -3%	21 -13%	22 +4%	19 -13%	19 -2%	20 +4%	19 -4%	20 +7%	22 +11%	24 +5%	27 +15%	31 +12%	33 +8%	33 +1%	35 +7%	39 +9%	38 -3%	33 -12%	26 -21%	20 -25%	17 -15%	18 +7%	15 -17%	8 -43%	7 -15%	8 +6%	16 +111%	25 +58%	33 +34%	38 +12%	40 +6%	42 +7%	44 +3%	42 -4%	44 +6%	42 -5%	44 +4%	44 +1%	48 +8%	48 +1%	46 -6%	50 +11%	48 -5%	44 -9%	44 N/A	38 -12%	38 N/A	42 +9%	44 +5%	47 +8%	45 -6%	47 +4%	47 +0%	45 -3%	46 +1%	38 -18%	34 -11%	33 -1%	36 +7%	37 +4%	42 +11%	50 +21%	49 -3%	50 +3%	49 -3%	50 +1%	52 +4%	55 +6%	16 -71%	14 -9%	16 +12%	22 +35%	102 +373%	148 +44%	190 +29%	207 +9%	185 -11%	164 -11%	146 -11%	147 +1%	133 -9%	119 -10%	104 -13%	96 -8%	98 +2%	104 +6%	100 -3%	97 -3%	87 -10%	83 -5%
Net Income
Tax Provision		(7)	(8)	(8)	(9)	(9)	(9)	(9)	(8)	(8)	(7)	(7)	(8)	(7)	(8)	(8)	(9)	(10)	(12)	(13)	(13)	(14)	(15)	(14)	(12)	(9)	(7)	(6)	(7)	(5)	(3)	(2)	(3)	(6)	(10)	(13)	(14)	(15)	(16)	(16)	(16)	(17)	(16)	(16)	(17)	(19)	(19)	(18)	(20)	(18)	(17)	(17)	(15)	(15)	(16)	(17)	(18)	(17)	(18)	(18)	(17)	(17)	(14)	(13)	(13)	(14)	(14)	(13)	(14)	(11)	(12)	(10)	(11)	(11)	(12)	(3)	(3)	(4)	(6)	(27)	(38)	(48)	(52)	(47)	(41)	(37)	(37)	(34)	(29)	(25)	(23)	(24)	(26)	(26)	(24)	(21)	(20)
Income from Continuing Operations		12	13	14	15	16	16	15	13	14	12	12	12	11	13	14	15	17	19	20	21	22	24	24	21	17	13	10	11	10	5	5	5	10	15	20	23	25	27	28	26	28	26	28	28	29	29	28	31	29	27	27	23	23	26	27	29	28	29	29	28	29	24	21	21	22	23	28	36	37	38	39	39	41	43	13	11	12	16	75	110	142	155	139	123	109	110	100	90	79	73	74	77	75	74	66	62
Net Income (Common)		12 N/A	13 +4%	14 +11%	15 +8%	16 +3%	16 +1%	15 -2%	13 -14%	14 +4%	12 -13%	12 -3%	12 +3%	11 -5%	13 +10%	14 +11%	15 +6%	17 +16%	19 +11%	20 +8%	21 +1%	22 +6%	24 +10%	24 0%	21 -11%	17 -20%	13 -24%	10 -20%	11 +8%	10 -14%	5 -44%	5 -11%	5 N/A	10 +104%	15 +58%	20 +34%	23 +15%	25 +7%	27 +7%	27 +2%	26 -5%	27 +5%	26 -5%	27 +5%	27 +0%	29 +6%	29 -1%	27 -5%	30 +11%	29 -4%	26 -8%	26 -2%	23 -12%	23 0%	25 +11%	26 +4%	28 +8%	27 -5%	28 +4%	28 +1%	28 -2%	28 +1%	23 -18%	21 -10%	21 -1%	22 +5%	19 -13%	23 +25%	31 +34%	33 +5%	38 +16%	39 +2%	39 +0%	41 +4%	43 +5%	13 -70%	11 -13%	12 +9%	16 +32%	75 +371%	110 +45%	142 +29%	155 +9%	139 -11%	123 -11%	109 -11%	110 +1%	100 -9%	90 -10%	79 -12%	73 -8%	74 +1%	77 +4%	75 -3%	74 -1%	66 -11%	62 -5%
EPS (Diluted)		0.33 N/A	0.32 -3%	0.37 +16%	0.39 +5%	0.4 +3%	0.4 N/A	0.39 -3%	0.34 -13%	0.35 +3%	0.31 -11%	0.29 -6%	0.3 +3%	0.29 -3%	0.32 +10%	0.36 +13%	0.38 +6%	0.43 +13%	0.47 +9%	0.5 +6%	0.5 N/A	0.52 +4%	0.58 +12%	0.57 -2%	0.52 -9%	0.43 -17%	0.32 -26%	0.27 -16%	0.3 +11%	0.26 -13%	0.14 -46%	0.13 -7%	0.13 N/A	0.26 +100%	0.4 +54%	0.54 +35%	0.62 +15%	0.65 +5%	0.68 +5%	0.7 +3%	0.66 -6%	0.69 +5%	0.66 -4%	0.68 +3%	0.68 N/A	0.72 +6%	0.72 N/A	0.68 -6%	0.75 +10%	0.72 -4%	0.66 -8%	0.65 -2%	0.58 -11%	0.58 N/A	0.63 +9%	0.67 +6%	0.72 +7%	0.69 -4%	0.73 +6%	0.75 +3%	0.74 -1%	0.79 +7%	0.64 -19%	0.61 -5%	0.66 +8%	0.67 +2%	0.57 -15%	0.75 +32%	1.01 +35%	1.03 +2%	1.22 +18%	1.26 +3%	1.32 +5%	1.39 +5%	1.46 +5%	0.45 -69%	0.39 -13%	0.42 +8%	0.56 +33%	2.63 +370%	3.82 +45%	4.95 +30%	5.42 +9%	4.89 -10%	4.43 -9%	3.93 -11%	3.96 +1%	3.61 -9%	3.28 -9%	2.9 -12%	2.68 -8%	2.71 +1%	2.82 +4%	2.72 -4%	2.68 -1%	2.39 -11%	2.27 -5%

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 301,100+ 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.