| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 8.03T | 8.46T | 8.50T | 8.38T | 7.39T | 6.70T |
| Gross Profit | 2.54T | 2.63T | 2.49T | 2.26T | 2.08T | 1.97T |
| EBITDA | 815.51B | 920.74B | 845.50B | 718.31B | 652.76B | 597.02B |
| Net Income | 319.70B | 366.20B | 443.99B | 265.50B | 255.33B | 165.08B |
Balance Sheet | ||||||
| Total Assets | 9.55T | 9.34T | 9.41T | 8.06T | 8.02T | 6.85T |
| Cash, Cash Equivalents and Short-Term Investments | 710.61B | 847.56B | 1.12T | 819.50B | 1.21T | 1.59T |
| Total Debt | 1.61T | 1.57T | 1.63T | 1.46T | 1.90T | 1.51T |
| Total Liabilities | 4.56T | 4.47T | 4.69T | 4.27T | 4.68T | 4.08T |
| Stockholders Equity | 4.81T | 4.69T | 4.54T | 3.62T | 3.16T | 2.59T |
Cash Flow | ||||||
| Free Cash Flow | -86.03B | 23.75B | 319.43B | 231.39B | 18.66B | 272.92B |
| Operating Cash Flow | 636.92B | 796.08B | 866.90B | 520.74B | 252.63B | 504.04B |
| Investing Cash Flow | -763.27B | -859.96B | -591.88B | -347.12B | -799.39B | 176.41B |
| Financing Cash Flow | -120.91B | -190.32B | -70.46B | -603.93B | 62.15B | -177.52B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
73 Outperform | $4.32T | 13.52 | 6.73% | 1.84% | -6.96% | -7.22% | |
73 Outperform | $3.01T | 68.79 | 1.37% | 2.22% | -0.51% | -45.68% | |
73 Outperform | $27.54T | 23.15 | 14.45% | 0.54% | -2.86% | 5.93% | |
66 Neutral | $290.05B | 23.16 | 5.53% | 3.53% | -5.43% | 55.21% | |
64 Neutral | ¥177.22B | 10.44 | 13.53% | 1.36% | 0.48% | -1.86% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
60 Neutral | ¥509.92B | 8.68 | ― | ― | -10.88% | ― |