Watchlist Manager

Watchlist

Price: 137.95 USD -4.96% Market Closed

Market Cap: $2.9B

Income Statement

Operating Income

Currency: USD

		Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Apr-2005	Jun-2005	Sep-2005	Dec-2005	Apr-2006	Jun-2006	Sep-2006	Dec-2006	Apr-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	Apr-2011	Jul-2011	Oct-2011	Jan-2012	Apr-2012	Jul-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	Apr-2016	Jul-2016	Oct-2016	Jan-2017	Apr-2017	Jul-2017	Oct-2017	Dec-2017	Apr-2018	Jul-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	Apr-2022	Jul-2022	Oct-2022	Jan-2023	Apr-2023	Jul-2023	Oct-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-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	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	1	1	2	3	4	5	5	5	4	4	4	5	5	5	7	10	12
Revenue		108 N/A	106 -1%	105 -1%	104 -1%	104 +0%	106 +2%	107 +1%	108 +1%	107 0%	108 +1%	108 N/A	110 +2%	115 +5%	121 +5%	129 +7%	137 +6%	143 +5%	149 +4%	155 +4%	157 +2%	152 -3%	168 +10%	173 +4%	178 +2%	187 +5%	201 +7%	231 +15%	265 +15%	284 +7%	296 +4%	282 -5%	267 -5%	257 -4%	258 +0%	264 +2%	274 +4%	298 +9%	312 +5%	329 +6%	343 +4%	344 +0%	345 +0%	345 0%	346 +0%	350 +1%	355 +1%	354 0%	351 -1%	348 -1%	352 +1%	354 +1%	356 +1%	364 +2%	368 +1%	373 +2%	378 +1%	414 +10%	444 +7%	471 +6%	495 +5%	484 -2%	486 +0%	490 +1%	496 +1%	504 +2%	520 +3%	540 +4%	550 +2%	556 +1%	554 0%	549 -1%	541 -1%	540 0%	536 -1%	544 +1%	566 +4%	597 +5%	635 +6%	670 +6%	715 +7%	775 +8%	840 +8%	898 +7%	930 +4%	935 +1%	940 +0%	935 -1%	924 -1%	919 -1%	924 +1%	934 +1%	952 +2%	974 +2%	1 012 +4%	1 045 +3%	1 063 +2%
Gross Profit
Cost of Revenue		(82)	(80)	(78)	(76)	(76)	(77)	(78)	(79)	(79)	(80)	(80)	(81)	(86)	(90)	(98)	(105)	(110)	(115)	(118)	(121)	(117)	(129)	(135)	(139)	(148)	(161)	(185)	(208)	(222)	(231)	(217)	(204)	(193)	(191)	(196)	(208)	(236)	(250)	(267)	(278)	(278)	(282)	(281)	(290)	(294)	(296)	(298)	(289)	(287)	(289)	(289)	(292)	(298)	(300)	(304)	(307)	(334)	(356)	(376)	(393)	(386)	(390)	(397)	(405)	(417)	(431)	(449)	(457)	(460)	(458)	(450)	(442)	(439)	(433)	(436)	(452)	(473)	(503)	(534)	(573)	(628)	(686)	(734)	(764)	(770)	(769)	(757)	(740)	(726)	(718)	(722)	(733)	(749)	(779)	(805)	(820)
Gross Profit		26 N/A	26 +3%	27 +5%	28 +1%	28 +1%	29 +3%	29 +1%	29 -1%	28 -2%	28 +1%	28 0%	29 +4%	30 +2%	31 +4%	31 +2%	32 +1%	33 +5%	34 +3%	37 +7%	36 -1%	35 -4%	38 +10%	39 +2%	39 -1%	39 0%	40 +4%	46 +13%	57 +25%	62 +10%	65 +4%	65 +0%	63 -3%	64 +3%	67 +4%	67 +0%	65 -3%	62 -5%	61 -1%	62 +2%	64 +3%	66 +2%	63 -4%	64 +1%	56 -12%	57 +1%	59 +3%	56 -4%	62 +10%	62 0%	63 +2%	64 +2%	64 N/A	66 +2%	68 +3%	70 +3%	71 +2%	80 +14%	88 +9%	95 +8%	101 +7%	98 -3%	96 -2%	93 -3%	91 -2%	87 -4%	89 +3%	91 +2%	93 +2%	96 +3%	96 +0%	99 +2%	99 +1%	101 +2%	103 +2%	108 +5%	115 +6%	124 +8%	132 +6%	136 +3%	142 +4%	147 +3%	154 +5%	163 +6%	166 +1%	165 0%	170 +3%	178 +4%	184 +3%	194 +5%	206 +7%	213 +3%	219 +3%	226 +3%	233 +3%	241 +3%	243 +1%
Operating Income
Operating Expenses		(15)	(15)	(15)	(15)	(15)	(15)	(16)	(16)	(17)	(20)	(20)	(20)	(18)	(20)	(20)	(19)	(22)	(21)	(24)	(26)	(24)	(27)	(28)	(27)	(27)	(25)	(24)	(25)	(25)	(26)	(26)	(25)	(26)	(26)	(26)	(27)	(30)	(31)	(32)	(32)	(31)	(31)	(31)	(31)	(32)	(32)	(33)	(34)	(34)	(34)	(33)	(34)	(35)	(36)	(38)	(43)	(49)	(54)	(59)	(61)	(59)	(60)	(60)	(59)	(59)	(98)	(98)	(98)	(59)	(59)	(59)	(59)	(59)	(60)	(61)	(64)	(68)	(70)	(71)	(73)	(75)	(77)	(80)	(81)	(80)	(78)	(79)	(81)	(90)	(95)	(101)	(104)	(106)	(113)	(120)	(121)
Selling, General & Administrative		(15)	(15)	(15)	(15)	(15)	(15)	(16)	(17)	(17)	(17)	(17)	(17)	(18)	(20)	(20)	(20)	(22)	(22)	(24)	(26)	(24)	(27)	(28)	(27)	(27)	(25)	(24)	(25)	(25)	(26)	(26)	(26)	(26)	(26)	(26)	(27)	(30)	(31)	(32)	(33)	(31)	(31)	(31)	(31)	(32)	(32)	(33)	(34)	(34)	(34)	(34)	(34)	(35)	(36)	(38)	(43)	(49)	(54)	(59)	(61)	(59)	(60)	(60)	(59)	(59)	(59)	(59)	(59)	(59)	(59)	(59)	(59)	(59)	(59)	(61)	(64)	(68)	(70)	(71)	(73)	(75)	(77)	(80)	(81)	(80)	(81)	(82)	(84)	(90)	(95)	(101)	(104)	(106)	(113)	(120)	(121)
Other Operating Expenses		0	0	0	0	0	0	0	0	0	(3)	(3)	(3)	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	(39)	(39)	(39)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	3	3	0	0	0	0	0	0	0	0
Operating Income		11 N/A	12 +7%	13 +9%	13 +2%	13 +1%	13 +2%	13 -1%	12 -8%	11 -7%	8 -26%	8 -5%	9 +9%	12 +34%	11 -3%	11 N/A	12 +11%	12 -5%	13 +10%	13 +1%	11 -17%	11 -1%	11 +7%	11 -3%	12 +9%	12 -1%	15 +26%	22 +46%	32 +45%	37 +17%	40 +6%	39 -1%	37 -5%	39 +4%	41 +6%	41 +0%	39 -6%	32 -17%	30 -6%	30 N/A	32 +6%	35 +10%	32 -9%	33 +2%	25 -24%	25 +2%	27 +5%	23 -13%	28 +21%	28 +0%	30 +5%	31 +5%	31 -2%	30 -1%	32 +4%	31 -1%	28 -10%	31 +11%	33 +7%	36 +8%	40 +11%	39 -4%	36 -7%	33 -8%	32 -4%	27 -14%	(9) N/A	(7) +18%	(5) +29%	37 N/A	37 +1%	40 +6%	40 +0%	42 +5%	44 +5%	47 +8%	51 +8%	56 +10%	62 +11%	65 +5%	69 +6%	71 +3%	77 +8%	84 +9%	85 +1%	85 +0%	93 +9%	99 +7%	102 +3%	104 +2%	111 +7%	112 +1%	115 +2%	119 +4%	121 +1%	121 +0%	122 +1%
Pre-Tax Income
Interest Income Expense		0	0	1	1	0	0	0	0	1	1	1	1	1	1	1	1	1	1	1	1	2	2	2	2	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	(1)	(2)	(2)	(3)	(3)	(3)	(3)	(3)	(3)	(4)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(2)	(3)	(4)	(5)	(5)	(5)	(4)	(4)	(4)	(5)	(5)	(5)	(7)	(10)	(12)
Non-Reccuring Items		0	0	0	0	0	0	0	0	(3)	0	0	0	0	0	1	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	(39)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	0	0	0	0	0	0	0	0	0	0	0
Total Other Income		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	(0)	0	0	1	1	1	1	1	0	(1)	(2)	(1)	(0)	1	1	1	1	1	2	2	1	1	1	1
Pre-Tax Income		11 N/A	12 +6%	13 +10%	14 +2%	13 -1%	14 +4%	14 -1%	13 -7%	9 -29%	9 +1%	9 -4%	10 +10%	13 +31%	12 -2%	13 +8%	13 N/A	14 +2%	14 +1%	14 +2%	12 -15%	12 +3%	13 +5%	13 -2%	14 +7%	13 -2%	16 +22%	23 +41%	33 +43%	38 +15%	40 +5%	39 -1%	37 -5%	39 +5%	42 +6%	42 +0%	39 -6%	32 -17%	31 -6%	30 0%	32 +5%	35 +10%	32 -9%	33 +3%	25 -24%	25 +2%	27 +4%	23 -13%	28 +21%	28 +1%	30 +5%	31 +5%	31 -1%	31 0%	32 +4%	31 -1%	28 -10%	30 +7%	32 +5%	34 +6%	38 +10%	36 -4%	33 -8%	30 -9%	29 -5%	(15) N/A	(12) +20%	(11) +13%	(9) +17%	34 N/A	34 +2%	37 +7%	37 +2%	39 +4%	42 +7%	46 +10%	50 +9%	56 +12%	62 +11%	65 +5%	68 +5%	70 +2%	74 +6%	79 +7%	80 +0%	83 +4%	88 +7%	95 +8%	99 +4%	101 +2%	108 +7%	109 +1%	111 +2%	114 +3%	115 +0%	113 -2%	112 -1%
Net Income
Tax Provision		(4)	(4)	(5)	(5)	(5)	(5)	(5)	(5)	(3)	(3)	(3)	(3)	(5)	(4)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(6)	(9)	(13)	(14)	(15)	(15)	(14)	(15)	(16)	(16)	(15)	(12)	(11)	(11)	(12)	(14)	(13)	(13)	(9)	(8)	(9)	(7)	(10)	(10)	(11)	(11)	(11)	(11)	(12)	(12)	(11)	(12)	(13)	(14)	(14)	(14)	(13)	(11)	(10)	(8)	(8)	(7)	(9)	(9)	(9)	(10)	(10)	(11)	(11)	(12)	(13)	(15)	(16)	(17)	(18)	(18)	(20)	(21)	(21)	(23)	(24)	(26)	(26)	(26)	(27)	(27)	(29)	(30)	(30)	(29)	(29)
Income from Continuing Operations		8	8	8	9	8	9	9	8	6	6	6	6	8	8	9	9	9	9	9	8	8	8	8	9	9	10	14	20	23	25	24	23	24	25	25	24	20	19	19	20	22	20	20	16	17	18	16	18	18	19	20	20	19	20	20	17	18	19	21	23	23	21	19	19	(23)	(20)	(18)	(18)	24	25	27	27	28	30	33	37	41	46	48	50	52	55	59	59	60	64	69	73	75	81	82	82	84	85	83	82
Net Income (Common)		8 N/A	8 +7%	8 +4%	9 +2%	8 -2%	9 +2%	9 -1%	8 -7%	6 -27%	6 +2%	6 -3%	6 +11%	8 +29%	8 -1%	9 +8%	9 N/A	9 +3%	9 N/A	9 +1%	8 -17%	8 +8%	8 +1%	8 -2%	9 +15%	9 -1%	11 +21%	15 +35%	20 +37%	24 +17%	25 +5%	25 0%	24 -6%	24 +1%	25 +5%	25 +0%	24 -5%	20 -15%	20 -3%	20 +1%	21 +7%	23 +8%	20 -10%	21 +1%	16 -21%	17 +4%	18 +4%	16 -11%	18 +14%	18 +1%	19 +5%	20 +5%	20 -2%	19 -2%	20 +4%	20 -2%	17 -12%	18 +5%	19 +5%	21 +8%	23 +14%	23 -3%	21 -8%	19 -10%	32 +72%	(9) N/A	(6) +35%	(4) +37%	(17) -342%	24 N/A	25 +3%	27 +8%	27 +1%	28 +4%	30 +7%	33 +10%	37 +10%	41 +12%	46 +12%	48 +4%	50 +5%	52 +3%	55 +6%	59 +7%	59 +1%	60 +2%	64 +6%	69 +8%	73 +6%	75 +3%	81 +7%	82 +1%	82 +0%	84 +3%	85 +0%	83 -2%	82 -1%
EPS (Diluted)		0.37 N/A	0.4 +8%	0.41 +2%	0.42 +2%	0.41 -2%	0.43 +5%	0.43 N/A	0.4 -7%	0.28 -30%	0.29 +4%	0.28 -3%	0.31 +11%	0.4 +29%	0.39 -3%	0.42 +8%	0.42 N/A	0.44 +5%	0.44 N/A	0.44 N/A	0.37 -16%	0.38 +3%	0.4 +5%	0.39 -3%	0.45 +15%	0.44 -2%	0.53 +20%	0.72 +36%	0.99 +38%	1.16 +17%	1.21 +4%	1.19 -2%	1.14 -4%	1.15 +1%	1.22 +6%	1.23 +1%	1.17 -5%	0.98 -16%	0.94 -4%	0.95 +1%	1.01 +6%	1.09 +8%	0.97 -11%	0.98 +1%	0.38 -61%	0.41 +8%	0.42 +2%	0.37 -12%	0.42 +14%	0.43 +2%	0.44 +2%	0.46 +5%	0.45 -2%	0.45 N/A	0.46 +2%	0.45 -2%	0.4 -11%	0.43 +7%	0.45 +5%	0.49 +9%	0.55 +12%	0.53 -4%	0.49 -8%	0.44 -10%	0.75 +70%	-0.21 N/A	-0.14 +33%	-0.08 +43%	-0.41 -412%	0.57 N/A	0.59 +4%	0.64 +8%	0.65 +2%	1.33 +105%	1.42 +7%	1.57 +11%	1.73 +10%	1.93 +12%	2.16 +12%	2.26 +5%	2.37 +5%	2.44 +3%	2.59 +6%	2.78 +7%	2.81 +1%	2.86 +2%	3.04 +6%	3.28 +8%	3.48 +6%	3.59 +3%	3.85 +7%	3.91 +2%	3.91 N/A	4.03 +3%	4.05 +0%	3.98 -2%	3.95 -1%

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 324,800+ 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

© 2026 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.

Get AI-powered insights for any company or topic.

Open AI Assistant

Stock Screener

Discover stocks

Stock Comparison

Smarter decisions through side-by-side analysis

Intrinsic Value Calculator

Discover the true worth of your stocks

DCF Value Calculator

Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.