Watchlist Manager

Watchlist

Price: 66.36 USD 0.56% Market Closed

Market Cap: $1.6B

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	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Apr-2006	Jul-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	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	Dec-2022	Apr-2023	Jul-2023	Sep-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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Revenue		1 990 N/A	1 993 +0%	1 996 +0%	1 999 +0%	2 004 +0%	2 020 +1%	2 029 +0%	2 043 +1%	2 054 +1%	2 068 +1%	2 082 +1%	2 098 +1%	2 127 +1%	2 141 +1%	2 158 +1%	2 223 +3%	2 221 0%	2 247 +1%	2 269 +1%	2 245 -1%	2 269 +1%	2 285 +1%	2 293 +0%	2 319 +1%	2 343 +1%	2 367 +1%	2 406 +2%	2 422 +1%	2 433 +0%	2 445 +0%	2 464 +1%	2 516 +2%	2 574 +2%	2 613 +1%	2 629 +1%	2 620 0%	2 616 0%	2 639 +1%	2 677 +1%	2 753 +3%	2 755 +0%	2 755 +0%	2 745 0%	2 701 -2%	2 723 +1%	2 708 -1%	2 701 0%	2 693 0%	2 697 +0%	2 727 +1%	2 749 +1%	2 777 +1%	2 802 +1%	2 829 +1%	2 857 +1%	2 877 +1%	2 903 +1%	2 915 +0%	2 946 +1%	3 137 +6%	3 251 +4%	3 397 +4%	3 508 +3%	3 467 -1%	3 491 +1%	3 485 0%	3 500 +0%	3 509 +0%	3 510 +0%	3 527 +0%	3 534 +0%	3 543 +0%	3 652 +3%	3 863 +6%	3 989 +3%	4 113 +3%	4 133 +0%	4 082 -1%	4 143 +1%	4 224 +2%	4 322 +2%	4 410 +2%	4 497 +2%	4 714 +5%	4 737 +0%	4 780 +1%	4 790 +0%	4 715 -2%	4 730 +0%	4 733 +0%	4 759 +1%	4 792 +1%	4 814 +0%	4 851 +1%	4 907 +1%	4 958 +1%
Gross Profit
Cost of Revenue		(1 471)	(1 470)	(1 470)	(1 472)	(1 475)	(1 488)	(1 496)	(1 506)	(1 514)	(1 525)	(1 536)	(1 547)	(1 569)	(1 576)	(1 587)	(1 635)	(1 631)	(1 650)	(1 666)	(1 647)	(1 668)	(1 682)	(1 690)	(1 716)	(1 739)	(1 760)	(1 790)	(1 796)	(1 795)	(1 799)	(1 803)	(1 838)	(1 880)	(1 900)	(1 910)	(1 907)	(1 903)	(1 928)	(1 961)	(2 017)	(2 014)	(2 010)	(2 001)	(1 959)	(1 972)	(1 954)	(1 946)	(1 947)	(1 956)	(1 988)	(2 008)	(2 024)	(2 041)	(2 056)	(2 075)	(2 090)	(2 104)	(2 113)	(2 133)	(2 273)	(2 365)	(2 480)	(2 576)	(2 554)	(2 572)	(2 560)	(2 562)	(2 574)	(2 580)	(2 601)	(2 607)	(2 605)	(2 680)	(2 834)	(2 919)	(3 012)	(3 030)	(2 990)	(3 042)	(3 109)	(3 180)	(3 257)	(3 340)	(3 514)	(3 563)	(3 599)	(3 611)	(3 539)	(3 563)	(3 570)	(3 591)	(3 593)	(3 601)	(3 625)	(3 663)	(3 718)
Gross Profit		520 N/A	524 +1%	525 +0%	528 +0%	529 +0%	532 +1%	533 +0%	537 +1%	540 +1%	542 +0%	545 +1%	551 +1%	558 +1%	565 +1%	571 +1%	588 +3%	589 +0%	597 +1%	603 +1%	597 -1%	601 +1%	604 +0%	604 0%	602 0%	603 +0%	607 +1%	616 +1%	627 +2%	638 +2%	646 +1%	661 +2%	678 +3%	694 +2%	712 +3%	719 +1%	714 -1%	712 0%	711 0%	716 +1%	736 +3%	740 +1%	745 +1%	744 0%	743 0%	751 +1%	753 +0%	755 +0%	746 -1%	741 -1%	739 0%	742 +0%	753 +2%	761 +1%	773 +1%	781 +1%	787 +1%	799 +2%	802 +0%	813 +1%	864 +6%	885 +3%	917 +4%	932 +2%	913 -2%	918 +1%	925 +1%	938 +1%	935 0%	930 -1%	926 0%	927 +0%	938 +1%	973 +4%	1 029 +6%	1 070 +4%	1 100 +3%	1 104 +0%	1 092 -1%	1 101 +1%	1 116 +1%	1 142 +2%	1 153 +1%	1 158 +0%	1 200 +4%	1 174 -2%	1 181 +1%	1 179 0%	1 176 0%	1 167 -1%	1 163 0%	1 168 +0%	1 199 +3%	1 213 +1%	1 226 +1%	1 244 +1%	1 240 0%
Operating Income
Operating Expenses		(454)	(449)	(450)	(449)	(449)	(453)	(459)	(466)	(470)	(471)	(472)	(465)	(483)	(490)	(495)	(492)	(511)	(514)	(520)	(516)	(521)	(520)	(520)	(527)	(536)	(549)	(562)	(559)	(558)	(562)	(563)	(582)	(596)	(605)	(611)	(608)	(606)	(605)	(609)	(622)	(624)	(625)	(623)	(616)	(623)	(623)	(634)	(634)	(639)	(655)	(656)	(672)	(683)	(687)	(695)	(696)	(697)	(701)	(715)	(765)	(798)	(826)	(851)	(834)	(837)	(846)	(847)	(852)	(852)	(849)	(849)	(854)	(867)	(893)	(909)	(937)	(946)	(945)	(957)	(969)	(986)	(994)	(1 004)	(1 043)	(1 026)	(1 035)	(1 037)	(1 042)	(1 035)	(1 044)	(1 050)	(1 072)	(1 085)	(1 099)	(1 124)	(1 126)
Selling, General & Administrative		(454)	(449)	(450)	(449)	(449)	(453)	(459)	(466)	(470)	(471)	(472)	(465)	(483)	(490)	(495)	(492)	(511)	(514)	(520)	(516)	(522)	(520)	(521)	(527)	(536)	(549)	(562)	(559)	(558)	(562)	(563)	(582)	(596)	(605)	(611)	(608)	(606)	(605)	(609)	(622)	(624)	(625)	(623)	(616)	(623)	(623)	(634)	(634)	(639)	(655)	(656)	(672)	(683)	(687)	(696)	(696)	(697)	(701)	(715)	(765)	(798)	(826)	(851)	(834)	(837)	(846)	(847)	(852)	(852)	(849)	(849)	(854)	(867)	(893)	(909)	(937)	(946)	(945)	(957)	(969)	(986)	(994)	(1 004)	(1 043)	(1 026)	(1 035)	(1 037)	(1 042)	(1 035)	(1 044)	(1 050)	(1 072)	(1 085)	(1 099)	(1 124)	(1 126)
Operating Income		66 N/A	75 +14%	75 +1%	79 +6%	80 +1%	79 -2%	75 -5%	71 -6%	70 -1%	71 +2%	73 +3%	86 +18%	75 -14%	75 0%	76 +2%	96 +27%	78 -19%	83 +6%	83 0%	82 -1%	79 -3%	84 +6%	83 -1%	75 -10%	67 -11%	58 -13%	54 -8%	68 +26%	81 +19%	85 +5%	98 +16%	96 -2%	98 +2%	108 +10%	108 +1%	105 -3%	107 +2%	106 -1%	107 +1%	114 +7%	116 +2%	120 +3%	121 +1%	127 +5%	128 +1%	130 +1%	121 -7%	111 -8%	103 -8%	84 -18%	86 +2%	81 -5%	79 -3%	86 +9%	86 N/A	91 +6%	102 +13%	101 -1%	97 -4%	98 +1%	87 -11%	91 +4%	81 -11%	79 -3%	81 +3%	79 -2%	91 +14%	83 -9%	78 -6%	78 0%	78 N/A	85 +9%	106 +25%	136 +28%	162 +19%	163 +1%	158 -3%	147 -7%	143 -3%	147 +2%	156 +7%	159 +2%	154 -3%	157 +2%	148 -6%	145 -2%	141 -3%	133 -6%	132 -1%	119 -10%	119 0%	126 +6%	127 +1%	127 0%	120 -6%	114 -5%
Pre-Tax Income
Interest Income Expense		3	1	1	1	1	1	1	1	1	1	1	1	2	2	3	3	4	5	4	5	4	4	3	3	3	3	3	3	2	2	2	2	2	2	2	2	3	3	3	3	3	4	4	4	4	4	4	5	5	3	3	2	2	2	1	2	2	2	3	3	3	2	2	3	1	1	1	(2)	2	3	3	7	0	2	3	4	10	9	7	5	3	(1)	(3)	(0)	5	8	11	13	15	16	23	22	21	22	17	15
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income		10	11	15	14	16	18	16	16	18	16	15	0	12	13	13	0	13	9	5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	24	24	24	24	(2)	(2)	(2)	(2)	1	(1)	0	0	(3)	(0)	(3)	(4)	(3)	(7)	(6)	(5)	(3)	(1)	3	4	4	1	(2)	(2)	(4)	(4)	(3)	(6)	(3)	(2)	(3)	(3)	(4)
Pre-Tax Income		79 N/A	86 +9%	90 +5%	95 +5%	96 +2%	97 +1%	91 -6%	88 -3%	89 +1%	88 -1%	90 +2%	88 -3%	88 +1%	90 +2%	92 +2%	99 +8%	96 -4%	97 +1%	92 -4%	86 -7%	83 -3%	87 +5%	86 -1%	78 -10%	70 -10%	61 -13%	57 -8%	70 +24%	83 +18%	87 +5%	100 +15%	98 -2%	100 +2%	109 +10%	110 +1%	107 -3%	109 +2%	109 0%	110 +1%	118 +7%	120 +2%	124 +4%	125 +1%	131 +5%	131 +0%	134 +2%	126 -6%	116 -8%	107 -8%	87 -19%	88 +1%	84 -5%	81 -3%	88 +8%	87 -1%	92 +6%	104 +13%	102 -1%	100 -3%	125 +25%	114 -9%	117 +3%	108 -8%	79 -27%	80 +2%	78 -2%	90 +15%	82 -9%	79 -4%	80 +1%	80 +1%	89 +11%	106 +20%	136 +28%	160 +18%	164 +2%	160 -2%	150 -7%	145 -3%	148 +2%	158 +6%	161 +2%	155 -4%	161 +3%	154 -4%	152 -1%	150 -1%	143 -5%	143 +0%	132 -8%	136 +3%	145 +7%	147 +1%	145 -1%	134 -8%	124 -7%
Net Income
Tax Provision		(31)	(33)	(35)	(36)	(36)	(37)	(35)	(34)	(34)	(33)	(34)	(30)	(31)	(31)	(32)	(36)	(34)	(34)	(32)	(30)	(29)	(30)	(30)	(27)	(24)	(20)	(18)	(23)	(28)	(30)	(36)	(35)	(36)	(40)	(41)	(39)	(40)	(40)	(40)	(42)	(43)	(45)	(45)	(48)	(49)	(50)	(48)	(44)	(41)	(32)	(32)	(29)	(28)	(31)	(31)	(33)	(38)	(38)	(37)	(38)	(35)	(35)	(32)	(30)	(27)	(24)	(26)	(19)	(17)	(17)	(17)	(21)	(26)	(34)	(42)	(45)	(44)	(41)	(40)	(39)	(42)	(42)	(37)	(36)	(34)	(34)	(38)	(42)	(42)	(39)	(40)	(39)	(39)	(38)	(34)	(30)
Income from Continuing Operations		48	53	56	59	60	60	57	55	55	55	56	57	58	59	60	63	62	63	60	56	55	57	56	51	47	41	39	47	54	57	64	63	64	69	70	68	70	70	70	76	77	80	80	83	83	84	78	72	66	55	56	54	53	57	56	59	66	65	63	87	79	82	76	49	53	54	64	63	62	63	63	68	80	101	118	119	117	108	106	109	116	119	119	125	120	118	112	101	101	93	96	106	107	108	100	94
Net Income (Common)		48 N/A	53 +10%	56 +6%	59 +6%	60 +2%	60 +0%	57 -6%	55 -3%	55 +1%	55 0%	56 +2%	57 +2%	58 +1%	59 +2%	60 +3%	63 +5%	62 -3%	63 +1%	60 -3%	56 -7%	55 -3%	57 +5%	56 -1%	51 -10%	47 -8%	41 -12%	39 -7%	47 +22%	54 +16%	57 +4%	64 +13%	63 -2%	64 +1%	69 +8%	70 +1%	68 -2%	70 +2%	70 +0%	70 +1%	76 +7%	77 +2%	80 +3%	80 +0%	83 +4%	83 +0%	84 +1%	78 -7%	72 -8%	66 -7%	55 -18%	56 +3%	54 -4%	53 -3%	57 +8%	56 -1%	59 +5%	66 +11%	65 -2%	63 -3%	87 +39%	79 -10%	82 +4%	76 -8%	98 +30%	103 +4%	103 +1%	113 +9%	63 -45%	61 -3%	62 +2%	62 +0%	68 +9%	80 +18%	101 +26%	118 +17%	119 +0%	117 -2%	108 -7%	106 -3%	109 +3%	116 +7%	119 +2%	119 +0%	125 +5%	120 -4%	118 -2%	112 -5%	101 -10%	101 +0%	93 -8%	96 +3%	106 +11%	107 +1%	108 +0%	100 -7%	94 -6%
EPS (Diluted)		1.75 N/A	1.93 +10%	2.05 +6%	2.17 +6%	2.21 +2%	2.22 +0%	2.07 -7%	2.01 -3%	2.03 +1%	2.02 0%	2.07 +2%	2.11 +2%	2.13 +1%	2.17 +2%	2.23 +3%	2.35 +5%	2.28 -3%	2.31 +1%	2.23 -3%	2.07 -7%	2.02 -2%	2.12 +5%	2.09 -1%	1.89 -10%	1.73 -8%	1.54 -11%	1.44 -6%	1.74 +21%	2.02 +16%	2.1 +4%	2.38 +13%	2.33 -2%	2.37 +2%	2.57 +8%	2.6 +1%	2.54 -2%	2.58 +2%	2.59 +0%	2.61 +1%	2.81 +8%	2.86 +2%	2.95 +3%	2.96 +0%	3.07 +4%	3.07 N/A	3.11 +1%	2.9 -7%	2.67 -8%	2.46 -8%	2.02 -18%	2.09 +3%	2.02 -3%	1.97 -2%	2.13 +8%	2.11 -1%	2.21 +5%	2.47 +12%	2.42 -2%	2.34 -3%	3.24 +38%	2.94 -9%	3.06 +4%	2.83 -8%	3.65 +29%	3.82 +5%	3.84 +1%	4.2 +9%	2.33 -45%	2.26 -3%	2.31 +2%	2.31 N/A	2.53 +10%	2.98 +18%	3.76 +26%	4.39 +17%	4.42 +1%	4.32 -2%	4.02 -7%	3.92 -2%	4.05 +3%	4.31 +6%	4.42 +3%	4.42 N/A	4.65 +5%	4.45 -4%	4.37 -2%	4.17 -5%	3.75 -10%	3.76 +0%	3.46 -8%	3.56 +3%	3.94 +11%	3.99 +1%	4.07 +2%	4.03 -1%	3.65 -9%

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 325,000+ 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.