| TTM
|
12/31/2025
|
12/31/2024
|
12/31/2023
|
12/31/2022
|
|
|---|---|---|---|---|---|
| Total Revenue
|
693.40 | 838.54 | 1,521.12 | 1,485.61 | 1,105.49 |
| Cost of Revenue
|
-34.05 | -67.81 | -69.62 | -63.47 | -91.29 |
|
Gross Profit
|
659.35 | 770.74 | 1,451.51 | 1,422.14 | 1,014.21 |
| Selling, General and Administrative Expenses
|
-710.45 | -687.44 | -1,420.15 | -1,450.31 | -2,875.72 |
|
Operating Income/Expenses
|
-710.45 | -687.44 | -1,420.15 | -1,450.31 | -2,875.72 |
|
Total Operating Profit/Loss
|
-51.10 | 83.30 | 31.36 | -28.17 | -1,861.51 |
| Total Net Finance Income/Expense
|
432.07 | 335.54 | 206.95 | 160.30 | 35.34 |
| Irregular Income/Expenses
|
3,368.66 | 3,557.87 | 85.64 | 149.99 | 18.97 |
|
Other Income/Expense, Non-Operating
|
9.02 | 0.07 | 13.78 | 0.07 | 1.77 |
|
Non-Operating Income/Expenses, Total
|
3,809.74 | 3,893.47 | 306.37 | 310.37 | 56.08 |
|
Pretax Income
|
3,758.64 | 3,976.77 | 337.72 | 282.20 | -1,805.43 |
| Provision for Income Tax
|
-847.81 | -966.80 | -87.50 | -139.24 | 487.71 |
|
Net Income from Continuing Operations
|
2,910.84 | 3,009.97 | 250.22 | 142.96 | -1,317.72 |
|
Net Income after Extraordinary Items and Discontinued Operations
|
2,910.84 | 3,009.97 | 250.22 | 142.96 | -1,317.72 |
|
Net Income after Non-Controlling/Minority Interests
|
2,910.84 | 3,009.97 | 250.22 | 142.96 | -1,317.72 |
|
Net Income Available to Common Stockholders
|
2,910.84 | 3,009.97 | 250.22 | 142.96 | -1,317.72 |
|
Diluted Net Income Available to Common Stockholders
|
2,910.84 | 3,009.97 | 250.22 | 142.96 | -1,317.72 |
| Basic EPS
|
1.42 | 1.47 | 0.12 | 0.07 | -0.67 |
| Diluted EPS
|
1.42 | 1.47 | 0.12 | 0.07 | -0.67 |
|
Basic Weighted Average Shares Outstanding
|
2,053.19 | 2,045.62 | 2,018.16 | 1,974.47 | 1,958.87 |
|
Diluted Weighted Average Shares Outstanding
|
2,053.19 | 2,045.62 | 2,054.61 | 2,011.02 | 1,958.87 |
| Income Statement, Supplemental
|
|||||
|
EBIT
|
3,326.57 | 3,641.23 | 130.78 | 121.90 | -1,840.77 |
|
EBITDA
|
3,329.08 | 3,644.46 | 135.13 | 126.84 | -1,834.85 |
|
Normalized EBITDA
|
-48.60 | 86.60 | 273.12 | 818.69 | 445.99 |
|
Normalized Income
|
295.04 | 317.06 | 352.46 | 689.52 | 346.98 |
|
Total Unusual Items
|
-3,377.68 | -3,557.87 | 137.99 | 691.85 | 2,280.84 |
|
Total Unusual Items Excluding Goodwill
|
-3,377.68 | -3,557.87 | 137.99 | 691.85 | 2,280.84 |
|
Tax Effect of Unusual Items
|
-761.88 | -864.96 | 35.75 | 145.29 | 616.14 |
|
Tax Rate, Calculated
|
0.23 | 0.24 | 0.26 | 0.21 | 0.27 |
12/31/2022 - 7/13/1999
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade