Panasonic Holdings Corp
TSE:6752

Watchlist Manager
Panasonic Holdings Corp Logo
Panasonic Holdings Corp
TSE:6752
Watchlist
Price: 1 851 JPY -1.28% Market Closed
Market Cap: 4.5T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+9%
5Y
+18%
10Y
+7%
Operating Income
+
3Y
+24%
5Y
+62%
10Y
+8%
Net Income
+
3Y
+61%
5Y
+121%
10Y
+83%

Earnings Waterfall
Panasonic Holdings Corp

Revenue
8.2T JPY
Cost of Revenue
-5.6T JPY
Gross Profit
2.6T JPY
Operating Expenses
-2.2T JPY
Operating Income
407.1B JPY
Other Expenses
-40B JPY
Net Income
367B JPY

Income Statement
Panasonic Holdings Corp

Rotate your device to view
Income Statement
Currency: JPY
Sep-2001 Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
42 102
41 196
45 088
39 355
38 109
35 652
32 805
30 487
28 869
27 718
27 744
28 341
25 350
24 013
22 827
19 191
21 566
22 126
21 686
22 667
21 646
21 100
20 906
21 386
21 293
20 939
20 357
20 807
21 091
21 391
19 386
19 675
19 638
19 582
25 718
27 054
28 437
30 266
27 524
27 488
27 411
27 991
28 404
26 685
26 314
25 193
25 601
26 075
25 403
23 626
21 911
20 616
19 448
19 278
17 566
17 417
17 208
17 412
26 388
0
0
0
23 550
0
0
0
24 721
0
0
0
20 645
0
0
0
34 061
0
0
0
17 248
0
0
0
18 876
0
0
0
21 043
0
0
0
21 859
0
0
0
27 260
0
Revenue
7 330 129
N/A
7 074 736
-3%
6 876 688
-3%
6 995 291
+2%
7 112 048
+2%
7 309 828
+3%
7 401 714
+1%
7 522 901
+2%
7 571 407
+1%
7 667 711
+1%
7 479 744
-2%
7 818 171
+5%
8 158 593
+4%
8 423 799
+3%
8 713 636
+3%
8 659 770
-1%
8 654 312
0%
8 756 207
+1%
8 894 329
+2%
8 983 102
+1%
9 024 610
+0%
9 063 018
+0%
9 108 170
+0%
9 210 741
+1%
9 243 981
+0%
9 151 718
-1%
9 068 928
-1%
8 981 420
-1%
8 887 334
-1%
8 422 709
-5%
7 765 507
-8%
7 208 968
-7%
6 755 092
-6%
6 761 740
+0%
7 417 980
+10%
7 983 648
+8%
8 452 632
+6%
8 851 457
+5%
8 692 672
-2%
8 461 094
-3%
8 329 922
-2%
8 004 709
-4%
7 846 216
-2%
7 731 166
-1%
7 479 178
-3%
7 320 481
-2%
7 303 045
0%
7 313 062
+0%
7 371 205
+1%
7 543 193
+2%
7 736 541
+3%
7 764 306
+0%
7 753 104
0%
7 776 063
+0%
7 715 037
-1%
7 720 600
+0%
7 752 582
+0%
7 667 018
-1%
7 626 306
-1%
7 543 281
-1%
7 405 682
-2%
7 377 377
0%
7 343 707
0%
7 434 164
+1%
7 661 767
+3%
7 833 488
+2%
7 982 164
+2%
8 125 624
+2%
8 132 478
+0%
8 152 983
+0%
8 002 733
-2%
7 885 127
-1%
7 838 979
-1%
7 675 382
-2%
7 490 601
-2%
6 991 384
-7%
6 705 332
-4%
6 608 256
-1%
6 698 794
+1%
7 099 303
+6%
7 173 193
+1%
7 248 861
+1%
7 388 791
+2%
7 570 231
+2%
7 919 166
+5%
8 189 956
+3%
8 378 942
+2%
8 434 775
+1%
8 434 437
0%
8 454 727
+0%
8 496 420
+0%
8 588 415
+1%
8 628 306
+0%
8 600 011
0%
8 458 185
-2%
8 233 187
-3%
Gross Profit
Cost of Revenue
(5 360 458)
(5 247 615)
(5 134 077)
(5 190 597)
(5 220 226)
(5 290 659)
(5 323 605)
(5 416 996)
(5 439 220)
(5 507 613)
(5 313 065)
(5 538 080)
(5 804 565)
(6 012 832)
(6 176 046)
(6 118 621)
(6 057 616)
(6 077 568)
(6 155 297)
(6 240 784)
(6 283 180)
(6 349 379)
(6 394 418)
(6 488 074)
(6 534 937)
(6 457 725)
(6 377 240)
(6 315 045)
(6 250 376)
(5 979 504)
(5 667 287)
(5 312 308)
(4 992 120)
(4 951 394)
(5 341 059)
(5 740 975)
(6 117 072)
(6 479 784)
(6 389 180)
(6 273 900)
(6 183 951)
(5 980 594)
(5 864 515)
(5 760 003)
(5 580 207)
(5 434 901)
(5 419 888)
(5 405 297)
(5 429 311)
(5 502 505)
(5 638 869)
(5 634 341)
(5 602 753)
(5 616 426)
(5 527 213)
(5 529 402)
(5 525 916)
(5 445 789)
(5 367 667)
(5 286 840)
(5 182 534)
(5 156 433)
(5 157 163)
(5 221 216)
(5 381 228)
(5 502 951)
(5 642 952)
(5 773 303)
(5 809 974)
(5 859 688)
(5 736 234)
(5 646 801)
(5 607 263)
(5 463 317)
(5 339 557)
(4 991 069)
(4 770 963)
(4 683 859)
(4 723 943)
(4 980 115)
(5 057 120)
(5 156 601)
(5 304 578)
(5 486 966)
(5 758 465)
(5 987 037)
(6 116 920)
(6 112 674)
(6 066 495)
(5 993 523)
(5 999 397)
(6 051 131)
(6 048 833)
(5 985 857)
(5 807 277)
(5 631 984)
Gross Profit
1 969 671
N/A
1 827 121
-7%
1 742 611
-5%
1 804 694
+4%
1 891 822
+5%
2 019 169
+7%
2 078 109
+3%
2 105 905
+1%
2 132 187
+1%
2 160 098
+1%
2 166 679
+0%
2 280 091
+5%
2 354 028
+3%
2 410 967
+2%
2 537 590
+5%
2 541 149
+0%
2 596 696
+2%
2 678 639
+3%
2 739 032
+2%
2 742 318
+0%
2 741 430
0%
2 713 639
-1%
2 713 752
+0%
2 722 667
+0%
2 709 044
-1%
2 693 993
-1%
2 691 688
0%
2 666 375
-1%
2 636 958
-1%
2 443 205
-7%
2 098 220
-14%
1 896 660
-10%
1 762 972
-7%
1 810 346
+3%
2 076 921
+15%
2 242 673
+8%
2 335 560
+4%
2 371 673
+2%
2 303 492
-3%
2 187 194
-5%
2 145 971
-2%
2 024 115
-6%
1 981 701
-2%
1 971 163
-1%
1 898 971
-4%
1 885 580
-1%
1 883 157
0%
1 907 765
+1%
1 941 894
+2%
2 040 688
+5%
2 097 672
+3%
2 129 965
+2%
2 150 351
+1%
2 159 637
+0%
2 187 824
+1%
2 191 198
+0%
2 226 666
+2%
2 221 229
0%
2 258 639
+2%
2 256 441
0%
2 223 148
-1%
2 220 944
0%
2 186 544
-2%
2 212 948
+1%
2 280 539
+3%
2 330 537
+2%
2 339 212
+0%
2 352 321
+1%
2 322 504
-1%
2 293 295
-1%
2 266 499
-1%
2 238 326
-1%
2 231 716
0%
2 212 065
-1%
2 151 044
-3%
2 000 315
-7%
1 934 369
-3%
1 924 397
-1%
1 974 851
+3%
2 119 188
+7%
2 116 073
0%
2 092 260
-1%
2 084 213
0%
2 083 265
0%
2 160 701
+4%
2 202 919
+2%
2 262 022
+3%
2 322 101
+3%
2 367 942
+2%
2 461 204
+4%
2 497 023
+1%
2 537 284
+2%
2 579 473
+2%
2 614 154
+1%
2 650 908
+1%
2 601 203
-2%
Operating Income
Operating Expenses
(1 956 598)
(1 943 139)
(1 954 418)
(1 962 109)
(1 977 916)
(1 987 506)
(1 951 538)
(1 965 139)
(1 966 117)
(1 971 135)
(1 971 187)
(2 061 140)
(2 081 808)
(2 121 429)
(2 229 096)
(2 230 095)
(2 273 449)
(2 362 319)
(2 324 759)
(2 308 747)
(2 290 853)
(2 256 649)
(2 254 211)
(2 254 352)
(2 236 900)
(2 192 290)
(2 172 207)
(2 111 212)
(2 109 317)
(2 054 594)
(2 025 347)
(1 953 543)
(1 889 925)
(1 862 654)
(1 886 468)
(1 948 199)
(2 004 996)
(2 046 752)
(1 998 238)
(1 960 202)
(1 962 086)
(1 943 653)
(1 937 976)
(1 894 411)
(1 815 479)
(1 759 442)
(1 722 221)
(2 109 790)
(1 775 694)
(1 738 529)
(1 792 558)
(1 912 433)
(1 920 514)
(1 907 082)
(1 805 911)
(1 815 013)
(1 821 282)
(1 809 335)
(1 934 236)
(2 031 890)
(2 015 237)
(2 036 205)
(1 915 367)
(1 932 213)
(1 994 279)
(2 021 714)
(1 951 761)
(1 965 215)
(1 952 620)
(1 946 519)
(2 005 723)
(1 881 013)
(1 885 088)
(1 860 799)
(1 961 444)
(1 749 665)
(1 672 329)
(1 628 348)
(1 723 174)
(1 746 535)
(1 707 214)
(1 738 350)
(1 761 578)
(1 754 048)
(1 850 123)
(1 881 260)
(1 943 826)
(2 012 791)
(2 042 655)
(2 091 771)
(2 110 195)
(2 185 483)
(2 201 762)
(2 243 361)
(2 175 713)
(2 194 134)
Selling, General & Administrative
(1 956 598)
(1 943 139)
(1 954 418)
(1 962 109)
(1 977 916)
(1 987 506)
(1 117 085)
(1 965 139)
(1 966 117)
(1 971 135)
(1 138 195)
(2 061 140)
(2 081 808)
(2 121 429)
(1 326 172)
(2 230 095)
(2 273 449)
(2 314 226)
(1 484 765)
(2 308 949)
(2 290 853)
(2 256 649)
(1 395 947)
(2 254 352)
(2 236 900)
(2 192 290)
(1 335 567)
(2 111 212)
(2 109 317)
(2 054 594)
(1 181 599)
(1 953 543)
(1 889 396)
(1 862 125)
(1 157 726)
(1 948 199)
(2 004 996)
(2 046 752)
(1 186 196)
(1 960 202)
(1 962 086)
(1 943 653)
(1 158 624)
(1 894 411)
(1 815 479)
(1 759 442)
(942 416)
(1 721 231)
(1 721 735)
(1 738 529)
(1 034 949)
(1 806 766)
(1 814 847)
(1 827 426)
(1 106 512)
(1 815 013)
(1 821 282)
(1 809 335)
(1 760 675)
(1 842 951)
(1 846 401)
(1 856 339)
(1 760 479)
(1 866 343)
(1 898 173)
(1 931 128)
(1 853 063)
(1 949 328)
(1 950 173)
(1 949 004)
(1 854 524)
(1 930 510)
(1 922 060)
(1 903 745)
(1 732 139)
(1 781 913)
(1 715 015)
(1 657 591)
(1 546 425)
(1 686 681)
(1 698 251)
(1 729 740)
(1 593 617)
(1 779 349)
(1 856 940)
(1 900 673)
(1 798 174)
(1 980 860)
(2 007 483)
(2 060 579)
(1 945 254)
(2 155 775)
(2 175 232)
(2 185 794)
(1 989 676)
(2 126 848)
Research & Development
0
0
0
0
0
0
(551 019)
0
0
0
(579 230)
0
0
0
(615 524)
0
0
0
(564 781)
0
0
0
(578 087)
0
0
0
(554 538)
0
0
0
(517 913)
0
0
0
(476 903)
0
0
0
(527 798)
0
0
0
(520 217)
0
0
0
(502 223)
0
0
0
(478 817)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
(283 434)
0
0
0
(253 762)
0
0
0
(287 400)
0
0
0
(275 213)
0
0
0
(280 177)
0
0
0
(282 102)
0
0
0
(325 835)
0
0
0
(251 839)
0
0
0
(284 244)
0
0
0
(259 135)
0
0
0
(277 582)
0
0
0
(278 792)
0
0
0
(242 149)
0
0
0
(84 718)
0
0
0
(82 449)
0
0
0
(84 947)
0
0
0
(84 943)
0
0
0
(132 242)
0
0
0
(121 271)
0
0
0
(130 894)
0
0
0
(149 197)
0
0
0
(159 102)
0
0
0
(171 717)
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(48 093)
0
202
0
0
0
0
0
0
0
0
0
0
0
0
(529)
(529)
0
0
0
0
0
0
0
0
0
0
0
0
0
(388 559)
(53 959)
0
0
(105 667)
(105 667)
(79 656)
(457 250)
0
0
0
(88 843)
(188 939)
(168 836)
(179 866)
(72 439)
(65 870)
(96 106)
(90 586)
(13 751)
(15 887)
(2 447)
2 485
(66 256)
49 497
36 972
42 946
(97 063)
32 248
42 686
29 243
(55 478)
(59 854)
(8 963)
(8 610)
(37 067)
25 301
6 817
19 413
3 545
(31 931)
(35 172)
(31 192)
(5 839)
(29 708)
(26 530)
(57 567)
(14 320)
(67 286)
Operating Income
13 073
N/A
(116 018)
N/A
(211 807)
-83%
(157 415)
+26%
(86 094)
+45%
31 663
N/A
126 571
+300%
140 766
+11%
166 070
+18%
188 963
+14%
195 492
+3%
218 951
+12%
272 220
+24%
289 538
+6%
308 494
+7%
311 054
+1%
323 247
+4%
316 320
-2%
414 273
+31%
433 571
+5%
450 577
+4%
456 990
+1%
459 541
+1%
468 315
+2%
472 144
+1%
501 703
+6%
519 481
+4%
555 163
+7%
527 641
-5%
388 611
-26%
72 873
-81%
(56 883)
N/A
(126 953)
-123%
(52 308)
+59%
190 453
N/A
294 474
+55%
330 564
+12%
324 921
-2%
305 254
-6%
226 992
-26%
183 885
-19%
80 462
-56%
43 725
-46%
76 752
+76%
83 492
+9%
126 138
+51%
160 936
+28%
(202 025)
N/A
166 200
N/A
302 159
+82%
305 114
+1%
217 532
-29%
229 837
+6%
252 555
+10%
381 913
+51%
376 185
-1%
405 384
+8%
411 894
+2%
324 403
-21%
224 551
-31%
207 911
-7%
184 739
-11%
271 177
+47%
280 735
+4%
286 260
+2%
308 823
+8%
387 451
+25%
387 106
0%
369 884
-4%
346 776
-6%
260 776
-25%
357 313
+37%
346 628
-3%
351 266
+1%
189 600
-46%
250 650
+32%
262 040
+5%
296 049
+13%
251 677
-15%
372 653
+48%
408 859
+10%
353 910
-13%
322 635
-9%
329 217
+2%
310 578
-6%
321 659
+4%
318 196
-1%
309 310
-3%
325 287
+5%
369 433
+14%
386 828
+5%
351 801
-9%
377 711
+7%
370 793
-2%
475 195
+28%
407 069
-14%
Pre-Tax Income
Interest Income Expense
4 900
1 585
1 505
(3 093)
(5 663)
(5 814)
(6 032)
(7 062)
(5 694)
(4 460)
(2 705)
(2 754)
(652)
318
2 046
6 414
6 183
8 515
13 097
11 173
13 245
16 128
17 244
22 229
23 730
25 768
24 331
22 876
21 690
18 922
15 577
4 357
(224)
(5 811)
(6 624)
(7 654)
(3 536)
(5 424)
(9 608)
(14 045)
(16 003)
(12 311)
(8 887)
(8 671)
(12 930)
(17 760)
(12 589)
(14 568)
(13 734)
(12 032)
(9 287)
(7 351)
(5 699)
(4 493)
(1 125)
1 845
4 108
5 228
5 675
(302)
359
1 708
6 660
1 713
2 480
1 298
8 125
11 758
11 181
12 614
15 811
13 123
10 472
8 929
1 418
(12 757)
(15 719)
(22 977)
(25 512)
(6 368)
(6 028)
(384)
(15 315)
(3 812)
10 675
14 807
25 895
42 288
48 833
60 313
69 974
69 418
74 156
81 323
79 959
65 484
Non-Reccuring Items
(120 786)
(242 329)
0
0
23 199
165 109
0
776
(44 339)
(79 657)
0
(3 919)
(974)
23 549
0
(105 639)
(59 502)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(529)
0
0
0
(537)
(25 691)
(25 764)
(34 692)
(25 360)
(967)
(29 550)
(563 161)
(30 175)
(364 014)
(337 707)
(388 721)
0
0
(77 621)
(111 832)
0
0
0
(56 033)
(57 053)
(59 391)
(60 950)
(102 549)
0
0
0
(2 771)
0
0
0
(16 986)
0
0
0
139 869
0
0
0
98 853
0
0
0
27 676
0
(29 424)
(33 414)
47 528
0
0
0
(31 058)
0
0
0
(30 161)
0
0
0
(68 661)
0
Total Other Income
11 191
6 600
(337 707)
(348 991)
(336 555)
(334 167)
(51 623)
(52 500)
(40 330)
4 847
(21 965)
13 804
(19 753)
(62 451)
(63 627)
20 816
(6 177)
(18 085)
(56 058)
(64 234)
(14 147)
(5 138)
(37 641)
(42 824)
(101 563)
(100 964)
(108 819)
(107 759)
(98 683)
(192 615)
(471 084)
(500 599)
(485 206)
(414 029)
(213 144)
(179 503)
(159 646)
(150 370)
(82 147)
(110 543)
(292 004)
(437 645)
(284 521)
(795 492)
(638 720)
(502 382)
(158 012)
(97 006)
(64 776)
(34 457)
22 230
(71 457)
(103 416)
(140 811)
(142 299)
(120 957)
(125 407)
(127 283)
0
5 195
36 230
65 054
0
0
0
0
0
0
0
0
0
0
0
0
1 179
0
0
0
6 979
0
0
0
5 547
0
0
0
3 376
0
0
0
(1 402)
0
0
0
(204)
0
Pre-Tax Income
(91 622)
N/A
(350 162)
-282%
(548 009)
-57%
(509 499)
+7%
(405 113)
+20%
(143 209)
+65%
68 916
N/A
81 980
+19%
75 707
-8%
109 693
+45%
170 822
+56%
226 082
+32%
250 841
+11%
250 954
+0%
246 913
-2%
232 645
-6%
263 751
+13%
306 750
+16%
371 312
+21%
380 510
+2%
449 675
+18%
467 980
+4%
439 144
-6%
447 720
+2%
394 311
-12%
426 507
+8%
434 993
+2%
470 280
+8%
450 648
-4%
214 918
-52%
(382 634)
N/A
(553 654)
-45%
(612 383)
-11%
(472 148)
+23%
(29 315)
+94%
106 780
N/A
141 691
+33%
143 363
+1%
178 807
+25%
77 044
-57%
(125 089)
N/A
(399 044)
-219%
(812 844)
-104%
(757 586)
+7%
(932 172)
-23%
(731 711)
+22%
(398 386)
+46%
(313 599)
+21%
87 690
N/A
178 049
+103%
206 225
+16%
138 724
-33%
120 722
-13%
107 251
-11%
182 456
+70%
200 020
+10%
224 694
+12%
228 889
+2%
227 529
-1%
229 444
+1%
244 500
+7%
251 501
+3%
275 066
+9%
282 448
+3%
288 740
+2%
310 121
+7%
378 590
+22%
398 864
+5%
381 065
-4%
359 390
-6%
416 456
+16%
370 436
-11%
357 100
-4%
360 195
+1%
291 050
-19%
237 893
-18%
246 321
+4%
273 072
+11%
260 820
-4%
366 285
+40%
373 407
+2%
320 112
-14%
360 395
+13%
325 405
-10%
321 253
-1%
336 466
+5%
316 409
-6%
351 598
+11%
374 120
+6%
429 746
+15%
425 239
-1%
421 219
-1%
451 867
+7%
452 116
+0%
486 289
+8%
472 553
-3%
Net Income
Tax Provision
(8 070)
33 481
57 211
51 876
30 601
(5 587)
(71 276)
(77 655)
(61 069)
(96 088)
(98 535)
(116 847)
(137 020)
(120 691)
(153 334)
(154 454)
(177 930)
(196 345)
(167 089)
(169 188)
(181 334)
(184 161)
(191 863)
(196 029)
(163 054)
(153 147)
(114 573)
(114 989)
(109 886)
(88 093)
(37 358)
(2 698)
6 045
(15 794)
(141 833)
(172 418)
(183 206)
(183 819)
(103 010)
(82 126)
(37 508)
(10 826)
(9 767)
(19 767)
(422 543)
(358 678)
(384 673)
(371 262)
(10 578)
(77 808)
(89 665)
(90 620)
(89 250)
(88 349)
1 981
5 672
(9 532)
(25 334)
(36 296)
(65 358)
(24 050)
(12 955)
(102 624)
(92 037)
(135 196)
(139 851)
(126 563)
(137 506)
(133 373)
(131 935)
(113 719)
(75 454)
(66 864)
(54 228)
(51 012)
(58 537)
(58 507)
(79 364)
(76 926)
(94 229)
(85 376)
(76 292)
(94 957)
(88 649)
(100 940)
(102 641)
(35 853)
82 893
88 414
92 413
40 204
(86 037)
(85 440)
(92 078)
(101 893)
(87 311)
Income from Continuing Operations
(99 692)
(316 681)
(490 798)
(457 623)
(374 512)
(148 796)
(2 360)
4 325
14 638
13 605
72 287
109 235
113 821
130 263
93 579
78 191
85 821
110 405
204 223
211 322
268 341
283 819
247 281
251 691
231 257
273 360
320 420
355 291
340 762
126 825
(419 992)
(556 352)
(606 338)
(487 942)
(171 148)
(65 638)
(41 515)
(40 456)
75 797
(5 082)
(162 597)
(409 870)
(822 611)
(777 353)
(1 354 715)
(1 090 389)
(783 059)
(684 861)
77 112
100 241
116 560
48 104
31 472
18 902
184 437
205 692
215 162
203 555
191 233
164 086
220 450
238 546
172 442
190 411
153 544
170 270
252 027
261 358
247 692
227 455
302 737
294 982
290 236
305 967
240 038
179 356
187 814
193 708
183 894
272 056
288 031
243 820
265 438
236 756
220 313
233 825
280 556
434 491
462 534
522 159
465 443
335 182
366 427
360 038
384 396
385 242
Income to Minority Interest
14 985
40 024
59 732
53 473
33 809
8 974
(5 505)
(12 306)
(15 644)
(18 950)
(19 618)
(28 512)
(26 748)
(29 889)
(27 719)
(12 771)
(5 777)
(2 819)
987
(3 870)
(23 541)
(25 322)
(31 131)
(28 804)
(18 211)
(20 421)
(28 637)
(34 574)
(35 729)
975
24 882
37 410
41 394
13 212
67 202
54 763
53 477
56 975
(11 580)
(5 247)
14 743
27 072
43 972
43 433
29 270
23 220
20 918
17 171
14 773
3 758
(1 203)
(3 347)
(6 558)
(8 827)
(16 881)
(18 933)
(20 202)
(19 731)
(26 021)
(24 861)
(24 982)
(24 575)
(23 082)
(21 465)
(18 728)
(18 258)
(15 987)
(16 717)
(16 944)
(17 811)
(18 588)
(18 416)
(18 787)
(17 385)
(14 331)
(13 259)
(14 162)
(16 007)
(18 817)
(20 609)
(18 775)
(13 251)
(10 104)
(9 010)
(10 685)
(11 255)
(15 054)
(17 013)
(15 990)
(20 349)
(21 449)
(21 480)
(21 903)
(26 816)
(18 191)
(18 207)
Equity Earnings Affiliates
5 362
2 505
59
(4 017)
(3 232)
(9 729)
(11 588)
(11 019)
(11 678)
(5 452)
(10 524)
(8 458)
(11 895)
(13 872)
(7 379)
(6 314)
(13 335)
(27 178)
(50 800)
(50 655)
(39 674)
(23 967)
1 035
(2 218)
(5 862)
(9 245)
(9 906)
(5 123)
214
(852)
16 149
13 973
10 623
15 784
481
4 065
6 159
9 326
9 800
10 317
11 002
8 295
6 467
4 908
4 254
4 986
7 891
8 462
8 369
8 595
5 085
5 783
7 127
7 773
0
14 316
14 925
15 461
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(79 345)
N/A
(274 152)
-246%
(431 007)
-57%
(408 167)
+5%
(343 935)
+16%
(149 551)
+57%
(19 453)
+87%
(19 000)
+2%
(12 684)
+33%
(10 797)
+15%
42 145
N/A
72 265
+71%
75 178
+4%
86 502
+15%
58 481
-32%
59 106
+1%
66 709
+13%
80 408
+21%
154 410
+92%
156 797
+2%
205 126
+31%
234 530
+14%
217 185
-7%
220 669
+2%
207 184
-6%
243 694
+18%
281 877
+16%
315 594
+12%
305 247
-3%
126 948
-58%
(378 961)
N/A
(504 969)
-33%
(554 321)
-10%
(458 946)
+17%
(103 465)
+77%
(6 810)
+93%
18 121
N/A
25 845
+43%
74 017
+186%
(12)
N/A
(136 852)
-1 140 333%
(374 503)
-174%
(772 172)
-106%
(729 012)
+6%
(1 321 191)
-81%
(1 062 183)
+20%
(754 250)
+29%
(659 228)
+13%
100 254
N/A
112 594
+12%
120 442
+7%
50 540
-58%
32 041
-37%
17 848
-44%
179 485
+906%
201 075
+12%
209 885
+4%
199 285
-5%
165 212
-17%
134 866
-18%
187 334
+39%
202 451
+8%
149 360
-26%
168 946
+13%
134 816
-20%
152 012
+13%
236 040
+55%
244 641
+4%
230 748
-6%
209 644
-9%
284 149
+36%
276 566
-3%
271 447
-2%
288 576
+6%
225 700
-22%
166 090
-26%
173 644
+5%
177 693
+2%
165 072
-7%
251 440
+52%
269 252
+7%
230 569
-14%
255 323
+11%
227 735
-11%
209 614
-8%
222 553
+6%
265 493
+19%
417 467
+57%
446 531
+7%
501 794
+12%
443 978
-12%
313 694
-29%
344 511
+10%
333 214
-3%
366 193
+10%
367 024
+0%
EPS (Diluted)
-38.16
N/A
-131.86
-246%
-207.61
-57%
-196.61
+5%
-164.24
+16%
-60.99
+63%
-8.7
+86%
-8.09
+7%
-5.38
+33%
-4.59
+15%
17.7
N/A
31.17
+76%
32.46
+4%
37.83
+17%
25.49
-33%
26.28
+3%
30.04
+14%
36.38
+21%
69.48
+91%
71.2
+2%
93.49
+31%
107.73
+15%
99.5
-8%
103.16
+4%
97.54
-5%
115.27
+18%
132.9
+15%
150.49
+13%
147.03
-2%
61.29
-58%
-182.28
N/A
-243.82
-34%
-267.65
-10%
-221.6
+17%
-49.97
+77%
-3.28
+93%
8.76
N/A
12.49
+43%
35.75
+186%
0
N/A
-59.19
N/A
-161.98
-174%
-333.98
-106%
-315.32
+6%
-571.44
-81%
-459.42
+20%
-326.23
+29%
-285.13
+13%
43.37
N/A
48.71
+12%
52.1
+7%
21.86
-58%
13.85
-37%
7.71
-44%
77.65
+907%
87
+12%
90.62
+4%
85.86
-5%
71.29
-17%
58.11
-18%
80.66
+39%
87.18
+8%
64.31
-26%
72.41
+13%
57.76
-20%
65.12
+13%
101.15
+55%
104.83
+4%
98.87
-6%
89.83
-9%
121.75
+36%
118.49
-3%
116.3
-2%
123.64
+6%
96.7
-22%
71.19
-26%
74.39
+4%
76.12
+2%
70.72
-7%
107.71
+52%
115.34
+7%
98.76
-14%
109.37
+11%
97.54
-11%
89.77
-8%
95.31
+6%
113.72
+19%
178.8
+57%
191.23
+7%
214.9
+12%
190.15
-12%
134.38
-29%
147.57
+10%
142.74
-3%
156.83
+10%
157.22
+0%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.