Strategy
MSTR
Trump Media & Technology
DJT
Fluor
FLR
4
Evercore
EVR
5
Eli Lilly and Co
LLY
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q2)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -6.22%4.05B | -6.22%4.05B | -45.40%2.73B | 63.63%4.32B | 63.63%4.32B | 67.27%5B | -2.86%2.64B | --2.64B | -38.08%2.99B | -57.61%2.72B |
-Cash and cash equivalents | -5.50%4.05B | -5.50%4.05B | -45.40%2.73B | 63.81%4.29B | 63.81%4.29B | 67.27%5B | -3.54%2.62B | --2.62B | -38.08%2.99B | -57.64%2.71B |
-Short-term investments | ---- | ---- | ---- | 43.29%33.1M | 43.29%33.1M | ---- | 381.25%23.1M | --23.1M | ---- | -28.36%4.8M |
-Accounts receivable | 10.00%5.6B | 10.00%5.6B | 17.16%6.42B | 7.09%5.09B | 7.09%5.09B | 8.27%5.48B | 18.27%4.76B | --4.76B | 26.88%5.06B | 14.52%4.02B |
-Taxes receivable | -77.83%234.1M | -77.83%234.1M | 11.94%183.8M | 5.02%1.06B | 5.02%1.06B | 9.25%164.2M | 19.12%1.01B | --1.01B | 16.24%150.3M | -3.35%844.1M |
Inventory | 3.30%4.63B | 3.30%4.63B | 9.83%4.68B | 9.88%4.48B | 9.88%4.48B | 6.76%4.26B | 28.81%4.08B | --4.08B | 35.28%3.99B | 18.35%3.17B |
Prepaid assets | ---- | ---- | ---- | 6.24%655.8M | 6.24%655.8M | ---- | 22.58%617.3M | --617.3M | ---- | 11.37%503.6M |
Other current assets | 262.34%1.96B | 262.34%1.96B | -4.80%2.54B | -21.82%539.6M | -21.82%539.6M | 11.23%2.67B | -8.46%690.2M | --690.2M | 28.36%2.4B | 66.89%754M |
Total current assets | 0.91%16.47B | 0.91%16.47B | -5.79%16.55B | 16.20%16.33B | 16.20%16.33B | 20.44%17.57B | 16.35%14.05B | --14.05B | 6.01%14.59B | -17.06%12.08B |
Non current assets | ||||||||||
Net PPE | 7.29%5.97B | 7.29%5.97B | 14.65%5.81B | 12.00%5.56B | 12.00%5.56B | 2.78%5.07B | 4.00%4.96B | --4.96B | 7.30%4.93B | 0.49%4.77B |
-Gross PPE | -53.02%5.97B | -53.02%5.97B | 14.65%5.81B | 7.62%12.7B | 7.62%12.7B | 2.78%5.07B | 2.35%11.8B | --11.8B | 7.30%4.93B | 142.68%11.53B |
-Accumulated depreciation | ---- | ---- | ---- | -4.44%-7.14B | -4.44%-7.14B | ---- | -1.18%-6.83B | ---6.83B | ---- | ---6.75B |
Goodwill and other intangible assets | 3.38%17.98B | 3.38%17.98B | 18.06%17.68B | 13.23%17.39B | 13.23%17.39B | 0.79%14.97B | 5.64%15.36B | --15.36B | 6.00%14.85B | 4.81%14.54B |
-Goodwill | 2.13%13.38B | 2.13%13.38B | 16.49%13.24B | 11.82%13.1B | 11.82%13.1B | 0.07%11.36B | 5.81%11.72B | --11.72B | 7.53%11.35B | 5.33%11.07B |
-Other intangible assets | 7.18%4.59B | 7.18%4.59B | 22.99%4.44B | 17.77%4.29B | 17.77%4.29B | 3.14%3.61B | 5.12%3.64B | --3.64B | 1.33%3.5B | 3.17%3.46B |
Defined pension benefit | ---- | ---- | --495.7M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | -99.97%100K | -99.97%100K | -100.02%-100K | -17.60%329.5M | -17.60%329.5M | --435.9M | 399,800.00%399.9M | --399.9M | ---- | 0.00%100K |
Total non current assets | 12.24%39.88B | 12.24%39.88B | 8.63%36.43B | 8.34%35.53B | 8.34%35.53B | 2.94%33.54B | 6.00%32.79B | --32.79B | 7.90%32.58B | 6.51%30.94B |
Total assets | 8.67%56.35B | 8.67%56.35B | 3.67%52.98B | 10.70%51.86B | 10.70%51.86B | 8.35%51.11B | 8.91%46.84B | --46.84B | 7.31%47.17B | -1.36%43.01B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -25.25%6.74B | -25.25%6.74B | 12.29%7.09B | 1.58%9.02B | 1.58%9.02B | -8.00%6.31B | 6.34%8.88B | --8.88B | 22.33%6.86B | 21.07%8.35B |
-accounts payable | 1.91%6.47B | 1.91%6.47B | 11.58%6.78B | 0.02%6.35B | 0.02%6.35B | -6.07%6.07B | 4.57%6.35B | --6.35B | 20.08%6.47B | 27.36%6.07B |
-Total tax payable | -88.46%275.1M | -88.46%275.1M | 30.47%313M | 12.62%2.38B | 12.62%2.38B | -39.43%239.9M | 11.61%2.12B | --2.12B | 76.59%396.1M | 8.48%1.9B |
-Other payable | ---- | ---- | ---- | -30.60%290.1M | -30.60%290.1M | ---- | 8.12%418M | --418M | ---- | 0.39%386.6M |
Current provisions | 11.86%1.09B | 11.86%1.09B | -19.96%920M | -18.94%977.2M | -18.94%977.2M | -7.68%1.15B | -1.45%1.21B | --1.21B | 2.80%1.25B | -0.11%1.22B |
Current debt and capital lease obligation | -27.49%1.85B | -27.49%1.85B | -26.58%3.97B | 79.70%2.55B | 79.70%2.55B | 42.95%5.4B | -71.84%1.42B | --1.42B | 203.27%3.78B | 305.58%5.04B |
-Current debt | -33.95%1.38B | -33.95%1.38B | -30.24%3.49B | 106.52%2.09B | 106.52%2.09B | 49.92%5B | -78.08%1.01B | --1.01B | 286.29%3.34B | 439.46%4.62B |
-Current capital lease obligation | 1.91%468.6M | 1.91%468.6M | 19.18%477.8M | 12.97%459.8M | 12.97%459.8M | -9.50%400.9M | -3.74%407M | --407M | 15.82%443M | 9.28%422.8M |
Other current liabilities | 1,076.19%4.95B | 1,076.19%4.95B | 2.26%4.35B | 7.48%420.8M | 7.48%420.8M | 11.28%4.25B | -1.88%391.5M | --391.5M | 17.09%3.82B | -5.96%399M |
Current liabilities | -1.77%14.64B | -1.77%14.64B | -4.63%16.33B | 8.60%14.9B | 8.60%14.9B | 8.97%17.12B | -17.27%13.72B | --13.72B | 38.64%15.71B | 48.99%16.58B |
Non current liabilities | ||||||||||
Long term provisions | 11.63%76.8M | 11.63%76.8M | 9.22%74.6M | 1.62%68.8M | 1.62%68.8M | 10.34%68.3M | 6.11%67.7M | --67.7M | 6.91%61.9M | 12.32%63.8M |
Long term debt and capital lease obligation | 8.21%6.65B | 8.21%6.65B | 18.21%5.22B | 45.13%6.14B | 45.13%6.14B | 4.76%4.42B | 236.28%4.23B | --4.23B | 249.76%4.22B | -3.46%1.26B |
-Long term debt | 9.28%5.19B | 9.28%5.19B | 17.04%3.8B | 57.30%4.75B | 57.30%4.75B | 8.00%3.25B | 28,101.87%3.02B | --3.02B | 33,714.61%3.01B | 24.42%10.7M |
-Long term capital lease obligation | 4.58%1.46B | 4.58%1.46B | 21.49%1.42B | 14.89%1.39B | 14.89%1.39B | -3.32%1.17B | -2.73%1.21B | --1.21B | 0.84%1.21B | -3.65%1.25B |
Other non current liabilities | ---- | ---- | -200.00%-100K | -150.00%-100K | -150.00%-100K | 200.00%100K | 300.00%200K | --200K | ---100K | 0.00%-100K |
Total non current liabilities | 8.96%8.58B | 8.96%8.58B | 16.58%7.03B | 32.60%7.87B | 32.60%7.87B | 9.05%6.03B | 109.26%5.94B | --5.94B | 85.01%5.53B | -18.41%2.84B |
Total liabilities | 1.94%23.22B | 1.94%23.22B | 0.89%23.35B | 15.85%22.77B | 15.85%22.77B | 8.99%23.15B | 1.22%19.66B | --19.66B | 48.31%21.24B | 32.95%19.42B |
Shareholders'equity | ||||||||||
Share capital | 0.00%106.9M | 0.00%106.9M | -0.28%106.9M | -0.09%106.9M | -0.09%106.9M | -0.09%107.2M | -4.04%107M | --107M | -4.28%107.3M | -0.45%111.5M |
-common stock | 0.00%106.9M | 0.00%106.9M | -0.28%106.9M | -0.09%106.9M | -0.09%106.9M | -0.09%107.2M | -4.04%107M | --107M | -4.28%107.3M | -0.45%111.5M |
Retained earnings | 3.63%6.41B | 3.63%6.41B | 8.83%3.66B | 8.37%6.18B | 8.37%6.18B | 4.23%3.36B | 24.13%5.71B | --5.71B | 36.41%3.22B | 29.01%4.6B |
Paid-in capital | 2.20%3.44B | 2.20%3.44B | 0.04%3.37B | 0.04%3.37B | 0.04%3.37B | 3.16%3.37B | 3.16%3.37B | --3.37B | 0.00%3.27B | 0.18%3.27B |
Less: Treasury stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | --8.94B |
Other equity interest | ---- | ---- | 200.00%100K | ---100K | ---100K | ---100K | ---- | ---- | ---- | ---- |
Total stockholders'equity | 13.96%33.13B | 13.96%33.13B | 5.98%29.63B | 6.98%29.07B | 6.98%29.07B | 7.82%27.96B | 15.23%27.18B | --27.18B | -12.49%25.93B | -18.65%23.59B |
Noncontrolling interests | -38.36%4.5M | -38.36%4.5M | -42.37%3.4M | -8.75%7.3M | -8.75%7.3M | 78.79%5.9M | 15.94%8M | --8M | -50.00%3.3M | 18.97%6.9M |
Total equity | 13.95%33.14B | 13.95%33.14B | 5.97%29.63B | 6.97%29.08B | 6.97%29.08B | 7.82%27.96B | 15.23%27.19B | --27.19B | -12.50%25.93B | -18.64%23.59B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |