Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY201312/31/2013 | FY201412/31/2014 | FY201512/31/2015 | FY201612/31/2016 | FY201712/31/2017 | FY201812/31/2018 | FY201912/31/2019 | FY202012/31/2020 | FY202112/31/2021 | FY202212/31/2022 | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10,706.0 | 12,184.0 | 12,831.0 | 12,655.0 | ||||||||||||
| -Cost of Revenue | 10,465.0 | 10,686.0 | 10,658.0 | 10,885.0 | ||||||||||||
| Gross Profit | 241.0 | 1,498.0 | 2,173.0 | 1,770.0 | ||||||||||||
| -Operating Expenses | 265.0 | 332.0 | 1,415.0 | 1,286.0 | ||||||||||||
| +Selling, General & Admin | 226.0 | 275.0 | 299.0 | 311.0 | ||||||||||||
| +Research and Development | 39.0 | 57.0 | 24.0 | 22.0 | ||||||||||||
| +Other Operating Expenses | - | - | 1,092.0 | 953.0 | ||||||||||||
| Operating Income | -24.0 | 1,166.0 | 758.0 | 484.0 | ||||||||||||
| +Non Operating Income | -667.0 | -1,033.0 | 148.0 | 271.0 | ||||||||||||
| +Interest Income, Net | -107.0 | -156.0 | -158.0 | -140.0 | ||||||||||||
| +Interest Income | - | - | - | - | ||||||||||||
| -Interest Expense | 107.0 | 156.0 | 158.0 | 140.0 | ||||||||||||
| +Other Non-Op Income | -560.0 | -877.0 | 306.0 | 411.0 | ||||||||||||
| Pretax Income | -584.0 | 289.0 | 1,064.0 | 895.0 | ||||||||||||
| -Income Tax Expense | 189.0 | 265.0 | -55.0 | -93.0 | ||||||||||||
| Income from Cont Ops | -773.0 | 24.0 | 1,119.0 | 988.0 | ||||||||||||
| -Net Extraordinary Losses | - | - | - | - | ||||||||||||
| +Discounted operations | - | - | - | - | ||||||||||||
| +XO & Accounting Changes | - | - | - | - | ||||||||||||
| Income Incl. MI | -773.0 | 24.0 | 1,119.0 | 988.0 | ||||||||||||
| -Minority Interests | -122.0 | -36.0 | -38.0 | -46.0 | ||||||||||||
| Net Income, GAAP | -651.0 | 60.0 | 1,157.0 | 1,034.0 | ||||||||||||
| -Prfrrd Div & Other | - | - | - | - | ||||||||||||
| Net Income Avail To Common | -651.0 | 60.0 | 1,157.0 | 1,034.0 | ||||||||||||
| Weighted Average Shs Out | 178,000,000.0 | 212,420,991.0 | 260,928,232.0 | 1,042,333,565.0 | ||||||||||||
| EPS | -3.7 | 0.3 | 4.5 | 4.0 | ||||||||||||
| Weighted Average Shs Out Dil | 178,000,000.0 | 214,051,326.0 | 263,299,637.0 | 1,048,189,256.0 | ||||||||||||
| EPS Diluted | -3.7 | 0.3 | 4.4 | 4.0 | ||||||||||||