Watchlist Manager

Watchlist

Price: 22.15 USD 0.77%

Market Cap: 601.8m USD

Income Statement

Operating Income

Revenue	1.2B USD
Cost of Revenue	-783.3m USD
Gross Profit	436.8m USD
Operating Expenses	-339.5m USD
Operating Income	97.3m USD
Other Expenses	-22.7m USD
Net Income	74.6m USD

Currency: USD

		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
Revenue
Revenue		913 N/A	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%
Gross Profit
Cost of Revenue		(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)
Gross Profit		266 N/A	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%
Operating Income
Operating Expenses		(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)
Selling, General & Administrative		(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)
Operating Income		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%
Pre-Tax Income
Interest Income Expense		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
Non-Reccuring Items		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)
Pre-Tax Income		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%
Net Income
Tax Provision		(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)
Income from Continuing Operations		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
Net Income (Common)		23 N/A	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%
EPS (Diluted)		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%

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 242,000+ value investors using Alpha Spread

Create a 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.