Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | 8.46T | 8.50T | 8.38T | 7.39T | 6.70T |
Gross Profit | 2.63T | 2.34T | 2.26T | 2.08T | 1.97T |
EBITDA | 900.79B | 845.50B | 718.31B | 731.06B | 615.19B |
Net Income | 366.20B | 443.99B | 265.50B | 255.33B | 165.08B |
Balance Sheet | |||||
Total Assets | 9.34T | 9.41T | 8.06T | 8.02T | 6.85T |
Cash, Cash Equivalents and Short-Term Investments | 847.56B | 1.35T | 989.16B | 1.42T | 1.74T |
Total Debt | 1.57T | 1.63T | 1.46T | 1.90T | 1.45T |
Total Liabilities | 4.47T | 4.69T | 4.27T | 4.68T | 4.08T |
Stockholders Equity | 4.69T | 4.54T | 3.62T | 3.16T | 2.59T |
Cash Flow | |||||
Free Cash Flow | 23.75B | 219.70B | 150.86B | -45.15B | 207.61B |
Operating Cash Flow | 796.08B | 866.90B | 520.74B | 252.63B | 504.04B |
Investing Cash Flow | -859.93B | -578.84B | -344.03B | -796.15B | 176.60B |
Financing Cash Flow | -190.35B | -83.49B | -607.01B | 58.91B | -177.70B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
---|---|---|---|---|---|---|---|
75 Outperform | $3.47T | 9.45 | 7.89% | 2.69% | -0.45% | -17.53% | |
74 Outperform | $22.03T | 19.10 | 14.32% | 0.55% | -0.49% | 19.71% | |
71 Outperform | €181.07B | 8.88 | 16.78% | 1.25% | 3.02% | 60.53% | |
69 Neutral | ¥274.90B | 34.26 | 3.45% | 3.69% | -2.63% | -31.17% | |
58 Neutral | $2.34T | 97.25 | 0.81% | 3.00% | 0.51% | -76.08% | |
57 Neutral | HK$14.24B | 5.73 | -5.77% | 5.18% | 9.65% | -43.80% | |
51 Neutral | ¥463.24B | 12.79 | ― | -6.97% | ― |