| TTM
|
12/31/2025
|
12/31/2024
|
12/31/2023
|
12/31/2022
|
|
|---|---|---|---|---|---|
| Total Revenue
|
5,076,575 | 3,977,761 | 2,771,821 | 2,630,707 | 2,801,768 |
| Cost of Revenue
|
-2,462,579 | -2,229,199 | -1,612,191 | -1,586,078 | -1,336,157 |
|
Gross Profit
|
2,613,996 | 1,748,562 | 1,159,630 | 1,044,629 | 1,465,611 |
| Selling, General and Administrative Expenses
|
-1,969,108 | -1,145,021 | -764,970 | -752,312 | -696,334 |
|
Research and Development Expenses
|
-256,024 | -232,683 | -216,502 | -299,060 | -291,290 |
|
Operating Income/Expenses
|
-2,225,132 | -1,377,704 | -981,472 | -1,051,372 | -987,624 |
|
Total Operating Profit/Loss
|
388,864 | 370,858 | 178,158 | -6,743 | 477,987 |
| Total Net Finance Income/Expense
|
126,815 | 135,697 | 149,121 | 136,043 | 81,713 |
| Net Investment Income
|
26 | 276 | 8,016 | 4,342 | 4,064 |
|
Other Income/Expense, Non-Operating
|
28,829 | 36,618 | 25,295 | 30,598 | 66,929 |
|
Non-Operating Income/Expenses, Total
|
155,670 | 172,591 | 182,432 | 170,983 | 152,706 |
|
Pretax Income
|
544,534 | 543,449 | 360,590 | 164,240 | 630,693 |
|
Provision for Income Tax
|
3,024 | 21,608 | -9,707 | -555 | -22,976 |
|
Earnings from Equity Interest, Post-Tax
|
-2,136 | -- | -- | -- | 0 |
|
Net Income from Continuing Operations
|
545,422 | 565,057 | 350,883 | 163,685 | 607,717 |
|
Net Income after Extraordinary Items and Discontinued Operations
|
545,422 | 565,057 | 350,883 | 163,685 | 607,717 |
|
Non-Controlling/Minority Interests
|
-696 | 3,879 | 16,627 | 3,536 | 0 |
|
Net Income after Non-Controlling/Minority Interests
|
544,726 | 568,936 | 367,510 | 167,221 | 607,717 |
| Preferred/Other Stock Distribution
|
-- | -- | -- | -- | 0 |
|
Other Adjustments to Net Income Available to Common Stockholders
|
-- | -- | -- | 0 | -- |
|
Net Income Available to Common Stockholders
|
544,726 | 568,936 | 367,510 | 167,221 | 607,717 |
|
Diluted Net Income Available to Common Stockholders
|
544,726 | 568,936 | 367,510 | 167,221 | 607,717 |
| Basic EPS
|
1.40 | 1.60 | 1.00 | 0.40 | 1.50 |
| Diluted EPS
|
1.40 | 1.50 | 1.00 | 0.40 | 1.50 |
|
Basic Weighted Average Shares Outstanding
|
360,505.9170 | 361,532.8150 | 365,050.4340 | 376,967.9740 | 392,138.8720 |
|
Diluted Weighted Average Shares Outstanding
|
369,839.9230 | 371,351.8080 | 371,977.6960 | 388,086.1500 | 402,246.7160 |
| Income Statement, Supplemental
|
|||||
|
EBIT
|
417,719 | 407,752 | 211,469 | 28,197 | 548,980 |
|
EBITDA
|
421,665 | 421,665 | 223,039 | 41,752 | 571,956 |
|
Normalized EBITDA
|
473,536 | 473,536 | 326,825 | 178,132 | 681,668 |
12/31/2022 - 5/7/2021
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