| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 1.99B | 1.99B | 1.72B | 1.51B | 1.38B | 1.32B |
| Gross Profit | 1.64B | 1.64B | 1.37B | 1.20B | 1.08B | 984.07M |
| EBITDA | 951.19M | 951.19M | 761.49M | 663.81M | 560.74M | 538.83M |
| Net Income | 651.95M | 651.95M | 512.81M | 429.38M | 373.54M | 392.08M |
Balance Sheet | ||||||
| Total Assets | 1.87B | 1.87B | 1.72B | 1.58B | 1.44B | 1.57B |
| Cash, Cash Equivalents and Short-Term Investments | 134.14M | 134.14M | 150.67M | 136.78M | 133.20M | 195.35M |
| Total Debt | 3.07B | 3.07B | 2.24B | 1.90B | 1.91B | 1.33B |
| Total Liabilities | 3.61B | 3.61B | 2.68B | 2.26B | 2.24B | 1.68B |
| Stockholders Equity | -1.75B | -1.75B | -962.68M | -687.99M | -801.95M | -110.94M |
Cash Flow | ||||||
| Free Cash Flow | 748.05M | 769.88M | 607.41M | 464.68M | 503.42M | 416.25M |
| Operating Cash Flow | 778.81M | 778.81M | 632.96M | 468.92M | 509.45M | 423.82M |
| Investing Cash Flow | -43.72M | -43.72M | -27.99M | -15.95M | -5.67M | 137.85M |
| Financing Cash Flow | -750.33M | -750.33M | -592.92M | -455.00M | -547.16M | -523.57M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | $11.87B | 23.92 | 20.57% | ― | 18.50% | 207.45% | |
73 Outperform | $50.69B | 78.46 | 7.34% | ― | 13.35% | -60.76% | |
70 Outperform | $17.52B | 40.48 | 16.78% | ― | 20.82% | 41.82% | |
69 Neutral | $37.49B | 59.04 | ― | ― | 15.91% | 29.42% | |
69 Neutral | $42.38B | 403.18 | 3.52% | ― | 26.63% | -46.13% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
59 Neutral | $33.80B | -168.39 | -15.35% | ― | 19.51% | 53.35% |