| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.74B | 1.59B | 1.41B | 1.27B | 1.26B |
| Gross Profit | 845.50M | 760.90M | 647.30M | 572.60M | 539.20M |
| EBITDA | 986.40M | 1.02B | 901.00M | 762.40M | 776.30M |
| Net Income | 333.30M | 284.20M | 259.20M | 155.90M | 143.10M |
Balance Sheet | |||||
| Total Assets | 18.31B | 12.30B | 11.33B | 10.07B | 9.54B |
| Cash, Cash Equivalents and Short-Term Investments | 4.98B | 401.60M | 450.70M | 452.20M | 344.30M |
| Total Debt | 12.81B | 8.41B | 7.63B | 6.72B | 6.19B |
| Total Liabilities | 14.67B | 9.86B | 9.05B | 8.04B | 7.52B |
| Stockholders Equity | 2.75B | 2.44B | 2.27B | 2.03B | 2.02B |
Cash Flow | |||||
| Free Cash Flow | -683.60M | -1.07B | -1.14B | -722.30M | -622.90M |
| Operating Cash Flow | 648.10M | 602.10M | 520.40M | 533.50M | 507.20M |
| Investing Cash Flow | -117.80M | -1.42B | -1.22B | -1.07B | -916.60M |
| Financing Cash Flow | 4.05B | 770.50M | 844.10M | 504.40M | 463.10M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
73 Outperform | $2.74B | 25.10 | 13.21% | 1.79% | 3.14% | -34.73% | |
71 Outperform | $6.87B | 15.65 | 12.47% | 1.41% | 9.77% | 17.13% | |
71 Outperform | $9.01B | 21.79 | 16.39% | 1.75% | -0.07% | 4.18% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
56 Neutral | $4.14B | -34.53 | -0.26% | 1.79% | 28.39% | -105.83% | |
51 Neutral | $3.96B | -4.56 | -5.35% | 1.44% | -4.77% | -287.56% |