| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 4.37T | 4.43T | 4.31T | 4.11T | 3.25T | 2.70T |
| Gross Profit | 1.68T | 1.60T | 1.54T | 1.50T | 1.23T | 927.06B |
| EBITDA | 697.79B | 810.06B | 775.59B | 719.59B | 628.59B | 294.76B |
| Net Income | 201.43B | 284.99B | 327.93B | 298.93B | 161.56B | -23.30B |
Balance Sheet | ||||||
| Total Assets | 5.48T | 5.72T | 5.43T | 4.96T | 4.57T | 4.19T |
| Cash, Cash Equivalents and Short-Term Investments | 690.87B | 718.16B | 724.60B | 518.90B | 787.54B | 810.55B |
| Total Debt | 795.45B | 727.72B | 830.16B | 767.17B | 811.14B | 1.01T |
| Total Liabilities | 1.94T | 1.94T | 2.02T | 1.95T | 1.90T | 1.99T |
| Stockholders Equity | 3.49T | 3.73T | 3.35T | 2.97T | 2.63T | 2.15T |
Cash Flow | ||||||
| Free Cash Flow | 341.94B | 249.55B | 318.50B | 13.76B | 96.55B | 308.83B |
| Operating Cash Flow | 616.43B | 548.84B | 661.43B | 268.48B | 281.54B | 526.95B |
| Investing Cash Flow | -273.30B | -255.06B | -297.72B | -338.00B | 131.70B | -155.38B |
| Financing Cash Flow | -242.38B | -343.26B | -183.66B | -364.11B | -379.32B | 18.08B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
81 Outperform | $642.70B | 8.85 | 15.27% | 3.11% | 2.81% | 2.78% | |
74 Outperform | $1.32T | 13.79 | 13.69% | 2.81% | 6.53% | 11.14% | |
71 Outperform | ¥106.14B | 31.31 | ― | 6.01% | -4.26% | 17.85% | |
70 Outperform | $880.78B | 13.90 | 9.11% | 1.69% | 10.53% | -2.52% | |
69 Neutral | $4.60T | 23.34 | 6.59% | 3.05% | 0.24% | -23.93% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
59 Neutral | $482.57B | -33.33 | 4.89% | 2.99% | -0.26% | 129.15% |