Formula One Group (FWONB)

Growth

Revenue 5Y-
Revenue 3Y5.20%
EPS 5Y-26.91%
EPS 3Y8.04%
Dividend 5Y-
Dividend 3Y-

Capital Efficiency

ROIC4.06%
ROE7.03%
ROA2.55%
ROTA2.84%

Capital Structure

Market Cap16.22B
EV31.25B
Cash2.54B
Current Ratio0.95
Debt/Equity0.56
Net Debt/EBITDA5.50
Show More

Income Statement

Select a metric from the list below to chart it

Dec '10
Dec '12
Dec '14
Dec '16
Dec '18
Dec '20
TTM
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
4,002.0
4,450.0
-
-
1,783.0
1,827.0
2,022.0
1,145.0
2,136.0
9,861.0
Revenue % Chg.
100.2%
11.2%
-
-
-
2.5%
10.7%
-43.4%
86.6%
437.7%
Cost of Revenue
1,825.0
2,073.0
-
-
1,219.0
1,273.0
1,394.0
974.0
1,489.0
3,931.0
Cost of Revenue % Chg.
-
13.6%
-
-
-
4.4%
9.5%
-30.1%
52.9%
203.6%
Gross Profit
2,177.0
2,377.0
-
-
564.0
554.0
628.0
171.0
647.0
5,930.0
Gross Profit % Chg.
-
9.2%
-
-
-
-1.8%
13.4%
-72.8%
278.4%
1000.2%
Gross Profit Margin
54.4%
53.4%
-
-
31.6%
30.3%
31.1%
14.9%
30.3%
60.1%
Gross Profit Margin % Chg.
-
-1.8%
-
-
-
-4.1%
2.4%
-51.9%
102.8%
104.6%
Selling, General, & Admin Expenses
764.0
873.0
72.0
58.0
199.0
204.0
210.0
174.0
210.0
1,596.0
Selling, General, & Admin Expenses % Chg.
84.5%
14.3%
-91.8%
-19.4%
243.1%
2.5%
2.9%
-17.1%
20.7%
748.9%
Other Expenses
599.0
663.0
9.0
10.0
405.0
460.0
453.0
441.0
397.0
-
Other Expenses % Chg.
-52.4%
10.7%
-98.6%
11.1%
3950.0%
13.6%
-1.5%
-2.6%
-10.0%
-
Operating Income
814.0
841.0
-81.0
443.0
-40.0
-110.0
-35.0
-444.0
40.0
1,587.0
Operating Income % Chg.
149.7%
3.3%
-
-
-
175.0%
68.2%
1168.6%
-
-
Operating Income Margin
20.3%
18.9%
-
-
-2.2%
-6.0%
-1.7%
-38.8%
1.9%
16.1%
Operating Income Margin % Chg.
24.7%
-7.1%
-
-
-
168.4%
71.3%
2140.2%
-
-
Total Other Income/Expenses Net
8,042.0
-380.0
-196.0
57.0
-264.0
-90.0
-366.0
-262.0
-197.0
81.0
Total Other Income/Expenses Net % Chg.
377.0%
-
48.4%
-
-
65.9%
306.7%
28.4%
24.8%
80.0%
Income Before Tax
8,856.0
461.0
-277.0
500.0
-304.0
-200.0
-401.0
-706.0
-157.0
1,668.0
Income Before Tax % Chg.
340.2%
-94.8%
-
-
-
34.2%
100.5%
76.1%
77.8%
-
Income Before Tax Margin
221.3%
10.4%
-
-
-17.0%
-10.9%
-19.8%
-61.7%
-7.4%
16.9%
Income Before Tax Margin % Chg.
119.9%
-95.3%
-
-
-
35.8%
81.2%
210.9%
88.1%
-
Income Tax Expense
-135.0
66.0
-102.0
171.0
-561.0
-50.0
-90.0
-112.0
-37.0
213.0
Income Tax Expense % Chg.
-
-
-
-
-
91.1%
80.0%
24.4%
67.0%
-
Net Income
8,780.0
178.0
-175.0
329.0
255.0
-150.0
-311.0
-596.0
-190.0
1,104.0
Net Income % Chg.
520.9%
-98.0%
-
-
-22.5%
-
107.3%
91.6%
68.1%
110300.0%
Net Income Margin
219.4%
4.0%
-
-
14.3%
-8.2%
-15.4%
-52.1%
-8.9%
11.2%
Net Income Margin % Chg.
210.2%
-98.2%
-
-
-
-
87.3%
238.4%
82.9%
20432.8%
Weighted Avg. Shares Out
168.0
487.0
463.0
83.8
207.0
231.0
231.0
232.0
232.0
232.0
Weighted Avg. Shares Out % Chg.
-2.6%
189.8%
-4.9%
-81.9%
147.0%
11.6%
-
0.4%
-
-10.3%
EPS
52.3
0.4
-0.4
3.9
1.2
-0.7
-1.4
-2.6
-0.8
4.8
EPS % Chg.
537.4%
-99.3%
-
-
-68.7%
-
107.7%
90.4%
68.1%
7226.4%
Weighted Avg. Shares Out Dil
170.9
491.3
463.0
83.8
211.0
232.0
233.0
238.0
240.0
232.0
Weighted Avg. Shares Out Dil % Chg.
-0.9%
187.5%
-5.8%
-81.9%
151.8%
10.0%
0.4%
2.1%
0.8%
-11.7%
EPS Diluted
51.4
0.4
-0.4
3.9
1.2
-0.7
-1.4
-2.6
-0.8
4.8
EPS Diluted % Chg.
526.8%
-99.3%
-
-
-69.2%
-
107.7%
90.4%
68.1%
7226.4%
Interest Income
-
-
-
-
-
-
-
7.0
-
-
Interest Expense
132.0
255.0
20.0
19.0
220.0
192.0
195.0
146.0
123.0
527.0
Interest Expense % Chg.
300.0%
93.2%
-92.2%
-5.0%
1057.9%
-12.7%
1.6%
-25.1%
-15.8%
321.6%
EBIT
8,724.0
206.0
-297.0
481.0
-524.0
-392.0
-596.0
-845.0
-280.0
1,141.0
EBIT % Chg.
340.8%
-97.6%
-
-
-
25.2%
52.0%
41.8%
66.9%
-
EBIT Margin
218.0%
4.6%
-
-
-29.4%
-21.5%
-29.5%
-73.8%
-13.1%
11.6%
EBIT Margin % Chg.
120.2%
-97.9%
-
-
-
27.0%
37.4%
150.4%
82.2%
-
Depreciation & Amortization
315.0
359.0
9.0
10.0
405.0
460.0
453.0
441.0
397.0
888.0
Depreciation & Amortization % Chg.
-61.4%
14.0%
-97.5%
11.1%
3950.0%
13.6%
-1.5%
-2.6%
-10.0%
114.5%
EBITDA
9,039.0
565.0
-288.0
491.0
-119.0
68.0
-143.0
-404.0
117.0
2,029.0
EBITDA % Chg.
223.3%
-93.7%
-
-
-
-
-
182.5%
-
648.7%
EBITDA Margin
225.9%
12.7%
-
-
-6.7%
3.7%
-7.1%
-35.3%
5.5%
20.6%
EBITDA Margin % Chg.
61.5%
-94.4%
-
-
-
-
-
398.9%
-
39.2%