|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 90.48 USD | +0.60% |
|
+1.93% | -8.15% |
| Apr. 15 | Liberty Formula One Set for Solid Q1 as Sponsorship Momentum, Margins Improve, UBS Says | MT |
| Apr. 15 | UBS Cuts Formula One Price Target to $104 From $107, Maintains Neutral Rating | MT |
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
Revenues | 2.14B | 2.57B | 3.22B | 3.32B | 4.1B | |||||
Other Revenues, Total | - | - | - | 335M | 377M | |||||
Total Revenues | 2.14B | 2.57B | 3.22B | 3.65B | 4.48B | |||||
Cost of Goods Sold, Total | 1.49B | 1.75B | 2.24B | 2.49B | 2.97B | |||||
Gross Profit | 647M | 823M | 982M | 1.16B | 1.51B | |||||
Selling General & Admin Expenses, Total | 210M | 288M | 316M | 408M | 514M | |||||
Depreciation & Amortization - (IS) | 397M | 362M | 369M | 352M | 393M | |||||
Other Operating Expenses | - | - | - | 13M | - | |||||
Other Operating Expenses, Total | 607M | 650M | 685M | 773M | 907M | |||||
Operating Income | 40M | 173M | 297M | 392M | 604M | |||||
Interest Expense, Total | -123M | -149M | -214M | -208M | -290M | |||||
Interest And Investment Income | - | - | - | - | - | |||||
Net Interest Expenses | -123M | -149M | -214M | -208M | -290M | |||||
Income (Loss) On Equity Invest. | 23M | - | -4M | -10M | - | |||||
Other Non Operating Income (Expenses) | -7M | 173M | 117M | -52M | 446M | |||||
EBT, Excl. Unusual Items | -67M | 197M | 196M | 122M | 760M | |||||
Merger & Related Restructuring Charges | - | - | - | -32M | -27M | |||||
Impairment of Goodwill | - | - | - | -73M | - | |||||
Gain (Loss) On Sale Of Investments | -90M | 54M | 15M | - | - | |||||
Legal Settlements | - | - | - | - | - | |||||
EBT, Incl. Unusual Items | -157M | 251M | 211M | 17M | 733M | |||||
Income Tax Expense | -37M | -311M | 27M | 47M | 137M | |||||
Earnings From Continuing Operations | -120M | 562M | 184M | -30M | 596M | |||||
Earnings Of Discontinued Operations | - | - | - | - | -41M | |||||
Net Income to Company | -120M | 562M | 184M | -30M | 555M | |||||
Minority Interest | -70M | -4M | 1M | - | - | |||||
Net Income - (IS) | -190M | 558M | 185M | -30M | 555M | |||||
Net Income to Common Incl Extra Items | -190M | 558M | 185M | -30M | 555M | |||||
Net Income to Common Excl. Extra Items | -190M | 558M | 185M | -30M | 596M | |||||
Per Share Items | ||||||||||
Net EPS - Basic | -0.82 | 2.39 | 0.79 | -0.12 | 2.22 | |||||
Basic EPS - Continuing Operations | -0.82 | 2.39 | 0.79 | -0.12 | 2.38 | |||||
Basic Weighted Average Shares Outstanding | 232M | 233M | 234M | 240M | 250M | |||||
Net EPS - Diluted | -0.82 | 2.15 | 0.62 | -0.13 | 2.02 | |||||
Diluted EPS - Continuing Operations | -0.82 | 2.15 | 0.62 | -0.13 | 2.17 | |||||
Diluted Weighted Average Shares Outstanding | 232M | 244M | 240M | 240M | 258M | |||||
Normalized Basic EPS | -0.48 | 0.51 | 0.53 | 0.32 | 1.9 | |||||
Normalized Diluted EPS | -0.48 | 0.49 | 0.51 | 0.32 | 1.84 | |||||
American Depositary Receipts Ratio (ADR) | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | |||||
Supplemental Items | ||||||||||
EBITDA | 437M | 535M | 666M | 744M | 997M | |||||
EBITA | 40M | 173M | 297M | 682M | 926M | |||||
EBIT | 40M | 173M | 297M | 392M | 604M | |||||
EBITDAR | 522M | - | - | 806M | 1.06B | |||||
Total Revenues (As Reported) | 2.14B | 2.57B | 3.22B | 3.65B | 4.48B | |||||
Effective Tax Rate - (Ratio) | 23.57 | -123.9 | 12.8 | 276.47 | 18.69 | |||||
Current Domestic Taxes | -5M | -29M | -32M | -46M | - | |||||
Current Foreign Taxes | 9M | 24M | 41M | 58M | 119M | |||||
Total Current Taxes | 4M | -5M | 9M | 12M | 119M | |||||
Deferred Domestic Taxes | 46M | 24M | 40M | 6M | -1M | |||||
Deferred Foreign Taxes | -87M | -330M | -22M | 29M | 19M | |||||
Total Deferred Taxes | -41M | -306M | 18M | 35M | 18M | |||||
Normalized Net Income | -112M | 119M | 124M | 76.25M | 475M | |||||
Interest on Long-Term Debt | 6M | - | - | - | - | |||||
Supplemental Operating Expense Items | ||||||||||
Advertising Expense | - | - | - | 34M | 54M | |||||
Selling and Marketing Expenses | - | - | - | 34M | 54M | |||||
Net Rental Expense, Total | 85M | - | - | 62M | 65M | |||||
Imputed Operating Lease Interest Expense | 22.64M | - | - | 34.5M | 36.96M | |||||
Imputed Operating Lease Depreciation | 62.36M | - | - | 27.5M | 28.04M | |||||
Stock-Based Comp., SG&A Exp. (Total) | 29M | 16M | 20M | 30M | 21M | |||||
Total Stock-Based Compensation | 29M | 16M | 20M | 30M | 21M |
- Stock Market
- Equities
- FWONK Stock
- Financials Formula One Group
- Income Statement
Select your edition
All financial news and data tailored to specific country editions
















