| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 3.65T | 3.67T | 3.61T | 3.99T | 2.71T | 2.94T |
| Gross Profit | 224.11B | 242.04B | 343.34B | 107.09B | -53.83B | 145.69B |
| EBITDA | 367.14B | 464.24B | 699.64B | 255.06B | 173.39B | 403.63B |
| Net Income | 187.87B | 202.09B | 403.14B | 38.23B | -43.02B | 147.20B |
Balance Sheet | ||||||
| Total Assets | 7.12T | 7.12T | 7.11T | 6.46T | 6.17T | 5.69T |
| Cash, Cash Equivalents and Short-Term Investments | 237.44B | 293.55B | 390.81B | 361.32B | 203.21B | 176.46B |
| Total Debt | 3.20T | 3.09T | 2.80T | 2.92T | 2.79T | 2.42T |
| Total Liabilities | 4.26T | 4.27T | 4.41T | 4.29T | 4.05T | 3.58T |
| Stockholders Equity | 2.79T | 2.79T | 2.59T | 2.06T | 2.02T | 2.03T |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | 28.80B | 95.41B | 46.75B | -210.47B | 172.21B |
| Operating Cash Flow | 0.00 | 301.35B | 344.07B | 295.80B | 21.69B | 384.15B |
| Investing Cash Flow | 0.00 | -391.77B | -388.33B | -196.93B | -262.02B | -215.81B |
| Financing Cash Flow | 0.00 | -27.65B | 87.08B | 73.25B | 266.40B | -141.12B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
74 Outperform | $2.52T | 5.87 | 14.42% | 2.69% | 2.08% | 19.52% | |
72 Outperform | $1.60T | 7.23 | 7.72% | 2.85% | 3.26% | -7.07% | |
69 Neutral | $745.49B | 4.19 | 16.95% | 3.30% | 5.81% | 102.02% | |
66 Neutral | $334.11B | 2.99 | 15.45% | 3.15% | -1.02% | 79.80% | |
66 Neutral | $17.65B | 18.10 | 5.60% | 3.62% | 6.62% | 11.55% | |
64 Neutral | $1.23T | -1.65 | -22.13% | ― | -2.28% | -794.92% | |
63 Neutral | ¥527.79B | 3.21 | 16.13% | 3.34% | -8.73% | -6.98% |