CARR - Carrier Global Corporation
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$67.50
DETAILS
HIGH:
$79.00
LOW:
$55.00
MEDIAN:
$68.50
CONSENSUS:
$67.50
UPSIDE:
6.91%
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||
| Revenue | 5,341 | 4,837 | 5,579 | 6,113 | 5,218 | 5,148 | 5,984 | 5,934 | 5,420 | 5,102 | 4,935 | 5,992 | 5,273 | 5,105 | 5,451 | 5,211 | 4,654 | 5,133 | 5,341 | 5,440 | 4,699 | 4,594 | 5,002 | 3,972 | 3,888 | 4,501 | 4,822 | 4,962 | 4,323 |
| Cost of Revenue | 4,097 | 3,876 | 4,130 | 4,344 | 3,773 | 3,804 | 4,307 | 4,359 | 4,035 | 3,668 | 3,449 | 4,237 | 3,895 | 3,858 | 3,974 | 3,764 | 3,361 | 3,767 | 3,740 | 3,821 | 3,305 | 3,309 | 3,441 | 2,831 | 2,766 | 3,228 | 3,376 | 3,488 | 3,097 |
| Gross Profit | 1,244 | 961 | 1,449 | 1,769 | 1,445 | 1,344 | 1,677 | 1,575 | 1,385 | 1,434 | 1,486 | 1,755 | 1,378 | 1,247 | 1,477 | 1,447 | 1,293 | 1,366 | 1,601 | 1,619 | 1,394 | 1,285 | 1,561 | 1,141 | 1,122 | 1,273 | 1,446 | 1,474 | 1,226 |
| Operating Expenses | |||||||||||||||||||||||||||||
| R&D Expenses | 143 | 160 | 151 | 161 | 153 | 162 | 172 | 160 | 192 | 170 | 126 | 151 | 139 | 149 | 143 | 122 | 125 | 134 | 123 | 125 | 121 | 127 | 100 | 94 | 98 | 99 | 102 | 103 | 97 |
| SG&A Expenses | 861 | 747 | 803 | 813 | 729 | 803 | 799 | 789 | 807 | 961 | 664 | 784 | 721 | 673 | 624 | 614 | 601 | 816 | 748 | 813 | 743 | 810 | 681 | 637 | 692 | 695 | 702 | 680 | 684 |
| Other Expenses | 0 | 0 | 0 | 0 | 0 | 0 | (57) | (98) | 1 | (304) | 186 | 331 | (37) | (8) | (816) | (108) | (1,170) | (47) | (98) | (102) | (41) | (897) | (301) | (32) | 17 | (78) | 13 | (114) | (55) |
| Operating Expenses | 1,004 | 907 | 954 | 974 | 882 | 965 | 914 | 851 | 1,000 | 827 | 976 | 1,266 | 823 | 814 | (49) | 628 | (444) | 903 | 773 | 836 | 823 | 40 | 480 | 699 | 807 | 716 | 817 | 669 | 726 |
| Operating Income | |||||||||||||||||||||||||||||
| Operating Income | 240 | 54 | 495 | 795 | 563 | 379 | 763 | 724 | 385 | 607 | 510 | 489 | 555 | 433 | 1,526 | 819 | 1,737 | 463 | 828 | 783 | 571 | 1,245 | 1,081 | 442 | 315 | 557 | 629 | 805 | 500 |
| Interest Expense | 90 | 2 | 116 | 115 | 112 | 118 | 131 | 175 | 156 | 97 | 73 | 94 | 71 | 76 | 71 | 68 | 87 | 68 | 76 | 75 | 96 | 85 | 90 | 85 | 38 | 20 | 20 | 9 | 26 |
| Interest Income | 0 | 96 | 19 | 24 | 30 | 37 | 139 | 18 | 15 | 63 | 34 | 27 | 25 | 22 | 15 | 7 | 39 | 0 | 2 | 4 | 3 | 3 | 2 | 4 | 1 | 24 | 23 | 25 | 30 |
| Profitability | |||||||||||||||||||||||||||||
| EBITDA | 596 | 449 | 874 | 1,244 | 963 | 1,129 | 1,213 | 1,036 | 708 | 805 | 639 | 653 | 716 | 576 | 1,643 | 901 | 1,854 | 564 | 927 | 891 | 675 | 1,356 | 1,181 | 538 | 414 | 695 | 783 | 950 | 654 |
| EBIT | 281 | 120 | 549 | 927 | 660 | 811 | 901 | 742 | 400 | 670 | 544 | 516 | 580 | 453 | 1,541 | 825 | 1,775 | 477 | 844 | 806 | 592 | 1,261 | 1,099 | 460 | 333 | 611 | 699 | 868 | 569 |
| Income Before Tax | 170 | 5 | 433 | 812 | 548 | 693 | 770 | 567 | 244 | 559 | 471 | 422 | 509 | 377 | 1,470 | 757 | 1,688 | 405 | 768 | 731 | 496 | 1,176 | 1,009 | 375 | 295 | 591 | 679 | 859 | 543 |
| Income Tax Expense | (96) | (32) | (1) | 162 | 111 | 723 | 172 | 120 | 47 | 120 | 177 | 189 | 122 | 99 | 138 | 170 | 301 | 73 | 288 | 234 | 104 | 289 | 261 | 106 | 193 | 137 | 175 | 65 | 140 |
| Net Income | 238 | 53 | 428 | 591 | 412 | 2,551 | 447 | 2,337 | 269 | 420 | 357 | 199 | 373 | 270 | 1,312 | 573 | 1,379 | 324 | 469 | 487 | 384 | 884 | 741 | 261 | 96 | 440 | 492 | 784 | 400 |
| Per Share Data | |||||||||||||||||||||||||||||
| EPS (Basic) | 0.29 | 0.06 | 0.50 | 0.71 | 0.48 | 2.87 | 0.50 | 2.59 | 0.30 | 0.50 | 0.43 | 0.24 | 0.45 | 0.32 | 1.56 | 0.68 | 1.62 | 0.37 | 0.54 | 0.56 | 0.44 | 1.02 | 0.86 | 0.30 | 0.11 | 0.51 | 0.57 | 0.91 | 0.46 |
| EPS (Diluted) | 0.28 | 0.06 | 0.50 | 0.70 | 0.47 | 2.82 | 0.49 | 2.55 | 0.29 | 0.49 | 0.42 | 0.23 | 0.44 | 0.31 | 1.53 | 0.67 | 1.58 | 0.37 | 0.53 | 0.55 | 0.43 | 1.00 | 0.84 | 0.30 | 0.11 | 0.50 | 0.57 | 0.91 | 0.46 |
| Shares Outstanding | 835 | 839.2 | 848.8 | 854.9 | 866.9 | 890.1 | 901.2 | 902.4 | 899.2 | 839.6 | 838.7 | 836 | 835 | 835.6 | 839.6 | 845.7 | 853.3 | 865.2 | 867.6 | 868.7 | 869.3 | 866.4 | 866.4 | 866.2 | 866.2 | 866.2 | 866.2 | 866.2 | 866.2 |
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||
| Cash & Cash Equivalents | 1,374 | 1,555 | 1,423 | 1,797 | 1,698 | 3,969 | 2,225 | 2,919 | 1,313 | 9,852 | 3,902 | 3,209 | 3,347 | 3,520 | 2,985 | 3,017 | 3,604 | 2,987 | 2,671 | 2,630 | 2,599 | 3,115 | 3,848 | 2,704 | 768 | 952 | (1,129) |
| Short-Term Investments | 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 | 2,258 |
| Net Receivables | 3,130 | 2,639 | 3,129 | 3,373 | 2,979 | 2,651 | 2,726 | 3,520 | 3,476 | 2,080 | 3,635 | 3,790 | 3,600 | 3,370 | 3,669 | 3,535 | 3,254 | 2,906 | 3,171 | 3,823 | 3,525 | 3,437 | 3,625 | 3,426 | 3,325 | 3,348 | 0 |
| Inventory | 2,581 | 2,483 | 3,004 | 2,888 | 2,648 | 2,299 | 2,646 | 3,045 | 3,189 | 1,823 | 2,562 | 2,699 | 2,803 | 2,640 | 2,664 | 2,350 | 2,358 | 1,970 | 1,926 | 1,885 | 1,854 | 1,629 | 1,581 | 1,639 | 1,556 | 1,332 | 0 |
| Other Current Assets | 1,933 | 1,856 | 1,283 | 1,073 | 1,119 | 972 | 3,597 | 2,089 | 3,737 | 5,821 | 412 | 443 | 408 | 349 | 422 | 374 | 386 | 3,544 | 3,532 | 416 | 350 | 343 | 280 | 284 | 319 | 327 | 0 |
| Total Current Assets | 9,018 | 8,533 | 8,839 | 9,131 | 8,444 | 9,891 | 11,194 | 11,573 | 11,715 | 19,576 | 10,511 | 10,141 | 10,158 | 9,879 | 9,740 | 9,276 | 9,602 | 11,407 | 11,300 | 8,754 | 8,328 | 8,524 | 9,334 | 8,053 | 5,968 | 5,959 | 1,129 |
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment | 3,673 | 3,711 | 3,772 | 3,757 | 3,603 | 3,553 | 3,583 | 3,752 | 3,812 | 2,581 | 2,787 | 2,862 | 2,902 | 2,883 | 2,680 | 2,400 | 2,421 | 2,466 | 2,390 | 2,623 | 2,547 | 2,598 | 2,499 | 2,494 | 2,503 | 2,495 | 0 |
| Goodwill | 15,313 | 15,501 | 15,680 | 15,672 | 14,959 | 14,601 | 15,294 | 15,245 | 15,366 | 7,520 | 9,825 | 9,927 | 9,987 | 9,977 | 9,621 | 9,067 | 9,288 | 9,349 | 9,237 | 10,279 | 10,077 | 10,139 | 9,906 | 9,735 | 9,648 | 9,884 | 0 |
| Intangible Assets | 5,987 | 6,326 | 6,560 | 6,770 | 6,480 | 6,432 | 7,118 | 7,048 | 7,351 | 945 | 1,100 | 1,181 | 1,287 | 1,342 | 1,309 | 458 | 488 | 509 | 481 | 1,071 | 1,002 | 1,037 | 1,024 | 1,024 | 1,014 | 1,083 | 0 |
| Long-Term Investments | 1,331 | 1,321 | 1,381 | 1,353 | 1,253 | 1,194 | 1,287 | 1,261 | 1,155 | 1,140 | 1,166 | 1,139 | 1,103 | 1,148 | 1,151 | 1,671 | 1,638 | 1,593 | 1,619 | 1,572 | 1,530 | 1,513 | 1,696 | 1,697 | 1,664 | 1,739 | 0 |
| Other Non-Current Assets | 727 | 1,798 | 1,845 | 590 | 559 | 601 | 583 | 646 | 588 | 342 | 443 | 344 | 335 | 245 | 230 | 224 | 239 | 285 | 305 | 978 | 923 | 833 | 830 | 754 | 750 | 746 | (1,129) |
| Total Non-Current Assets | 28,168 | 28,657 | 29,238 | 29,362 | 28,003 | 27,512 | 29,007 | 28,851 | 29,095 | 13,246 | 16,033 | 16,143 | 16,253 | 16,207 | 15,610 | 14,386 | 14,591 | 14,765 | 14,488 | 16,984 | 16,540 | 16,569 | 16,394 | 16,123 | 16,033 | 16,447 | (1,129) |
| Total Assets | 37,186 | 37,190 | 38,077 | 38,493 | 36,447 | 37,403 | 40,201 | 40,424 | 40,810 | 32,822 | 26,544 | 26,284 | 26,411 | 26,086 | 25,350 | 23,662 | 24,193 | 26,172 | 25,788 | 25,738 | 24,868 | 25,093 | 25,728 | 24,176 | 22,001 | 22,406 | 0 |
| Current Liabilities | |||||||||||||||||||||||||||
| Account Payables | 2,979 | 2,702 | 2,959 | 3,214 | 3,015 | 2,458 | 2,829 | 3,181 | 3,074 | 2,483 | 2,887 | 2,956 | 2,926 | 2,833 | 2,817 | 2,403 | 2,519 | 2,334 | 2,158 | 2,362 | 2,175 | 1,936 | 2,019 | 1,765 | 1,776 | 1,701 | 0 |
| Short-Term Debt | 1,736 | 468 | 580 | 107 | 104 | 1,252 | 2,095 | 2,052 | 1,248 | 51 | 134 | 134 | 142 | 140 | 219 | 269 | 256 | 183 | 130 | 125 | 153 | 191 | 223 | 301 | 218 | 237 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 493 | 501 | 425 | 496 | 483 | 516 | 449 | 440 | 444 | 426 | 415 | 418 | 576 | 545 | 512 | 495 | 477 | 485 | 469 | 0 |
| Other Current Liabilities | 3,870 | 3,944 | 0 | 0 | 0 | 0 | 1,221 | 687 | 820 | 1,025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,134 | 1,102 | 0 | 0 | (161) | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 8,585 | 7,114 | 7,747 | 7,829 | 7,011 | 7,892 | 10,378 | 10,675 | 8,637 | 6,981 | 6,349 | 6,234 | 5,958 | 6,032 | 6,013 | 5,546 | 5,531 | 6,627 | 6,068 | 5,604 | 5,138 | 5,110 | 5,182 | 4,789 | 4,451 | 4,469 | 0 |
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long-Term Debt | 10,422 | 11,783 | 11,336 | 11,336 | 11,080 | 11,026 | 10,337 | 11,270 | 15,647 | 14,242 | 8,651 | 8,655 | 8,708 | 8,702 | 8,670 | 8,298 | 8,305 | 9,513 | 9,558 | 9,600 | 9,577 | 10,036 | 11,751 | 11,728 | 11,029 | 75 | 0 |
| Deferred Tax Liabilities | 1,688 | 1,833 | 1,943 | 2,087 | 2,028 | 2,015 | 2,241 | 2,184 | 2,272 | 523 | 553 | 560 | 581 | 568 | 522 | 335 | 366 | 354 | 331 | 556 | 477 | 479 | 471 | 445 | 1,161 | 1,099 | 0 |
| Other Non-Current Liabilities | 2,275 | 1,914 | 1,788 | 1,783 | 1,693 | 1,643 | 1,758 | 1,715 | 1,843 | 1,738 | 2,024 | 2,062 | 2,190 | 2,179 | 2,168 | 2,001 | 2,070 | 2,057 | 2,094 | 2,223 | 2,237 | 2,248 | 2,211 | 2,160 | 1,626 | 1,639 | 0 |
| Total Non-Current Liabilities | 14,800 | 15,948 | 15,491 | 15,650 | 15,238 | 15,116 | 14,781 | 15,670 | 20,267 | 16,836 | 11,693 | 11,762 | 11,985 | 11,978 | 11,874 | 11,124 | 11,232 | 12,451 | 12,498 | 13,014 | 12,912 | 13,405 | 15,109 | 15,021 | 14,524 | 3,502 | 0 |
| Total Liabilities | 23,385 | 23,062 | 23,238 | 23,479 | 22,249 | 23,008 | 25,159 | 26,345 | 28,904 | 23,817 | 18,042 | 17,996 | 17,943 | 18,010 | 17,887 | 16,670 | 16,763 | 19,078 | 18,566 | 18,618 | 18,050 | 18,515 | 20,291 | 19,810 | 18,975 | 7,971 | 0 |
| Stockholders' Equity | |||||||||||||||||||||||||||
| Common Stock | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 4,433 | 15,355 | 0 |
| Retained Earnings | 12,431 | 12,193 | 12,530 | 12,294 | 11,895 | 11,483 | 9,301 | 8,854 | 6,860 | 6,591 | 6,486 | 6,129 | 6,239 | 5,866 | 5,876 | 4,564 | 4,244 | 2,865 | 2,774 | 2,305 | 2,027 | 1,643 | 932 | 191 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | (560) | (269) | (365) | (413) | (1,473) | (2,106) | (802) | (1,686) | (1,872) | (1,486) | (1,856) | (1,691) | (1,636) | (1,688) | (2,405) | (1,775) | (1,297) | (989) | (991) | (794) | (859) | (745) | (1,172) | (1,479) | (1,736) | (1,253) | 13,917 |
| Total Stockholders' Equity | 13,452 | 13,804 | 14,509 | 14,706 | 13,859 | 14,081 | 14,693 | 13,768 | 11,561 | 8,677 | 8,184 | 7,969 | 8,134 | 7,758 | 7,152 | 6,696 | 7,101 | 6,767 | 6,900 | 6,756 | 6,489 | 6,252 | 5,096 | 4,028 | 2,697 | 14,102 | 14,269 |
| Total Liabilities & Equity | 37,186 | 37,190 | 38,077 | 38,493 | 36,447 | 37,403 | 40,201 | 40,424 | 40,810 | 32,822 | 26,544 | 26,284 | 26,411 | 26,086 | 25,350 | 23,662 | 24,193 | 26,172 | 25,788 | 25,738 | 24,868 | 25,093 | 25,728 | 24,176 | 22,001 | 22,406 | 14,269 |
| Debt Metrics | |||||||||||||||||||||||||||
| Total Debt | 12,573 | 12,669 | 12,340 | 11,887 | 11,621 | 12,710 | 12,877 | 13,823 | 17,400 | 14,626 | 9,250 | 9,274 | 9,356 | 9,371 | 9,403 | 9,057 | 9,052 | 10,223 | 10,203 | 10,360 | 10,351 | 11,030 | 12,650 | 12,717 | 11,955 | 682 | 0 |
| Net Debt | 11,199 | 11,114 | 10,917 | 10,090 | 9,923 | 8,741 | 10,652 | 10,901 | 16,087 | 4,774 | 5,348 | 6,065 | 6,009 | 5,851 | 6,418 | 6,040 | 5,448 | 7,236 | 7,532 | 7,730 | 7,752 | 7,915 | 8,802 | 10,013 | 11,187 | (270) | 1,129 |
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||
| Net Income | 265 | 62 | 434 | 650 | 437 | (30) | 598 | 447 | 197 | 439 | 422 | 233 | 387 | 278 | 1,332 | 587 | 1,387 | 332 | 480 | 497 | 392 | 887 | 748 | 269 | 102 | 454 | 504 | 794 | 403 |
| Depreciation & Amortization | 315 | 329 | 325 | 317 | 303 | 318 | 312 | 294 | 308 | 135 | 95 | 137 | 136 | 123 | 102 | 76 | 79 | 87 | 83 | 85 | 83 | 95 | 82 | 78 | 81 | 84 | 84 | 82 | 85 |
| Stock-Based Compensation | 21 | 19 | 11 | 21 | 23 | 21 | 25 | 21 | 19 | 18 | 15 | 18 | 22 | 19 | 17 | 20 | 21 | 32 | 20 | 21 | 19 | 21 | 21 | 22 | 13 | 12 | 18 | 14 | 8 |
| Change in Working Capital | (296) | 705 | (112) | (554) | (182) | 656 | (94) | 187 | (410) | 509 | 724 | (121) | (332) | 579 | 143 | (437) | (621) | 498 | (25) | 52 | (208) | (65) | 368 | 88 | (305) | 262 | 80 | (141) | (621) |
| Other Non-Cash Items | (47) | (17) | (159) | 304 | (29) | (777) | (1,045) | (162) | 30 | 43 | (175) | 203 | (69) | 141 | (714) | (149) | (1,116) | 107 | (15) | (129) | (100) | (715) | (268) | 52 | 21 | 214 | (16) | (123) | (73) |
| Operating Cash Flow | 79 | 1,013 | 341 | 649 | 483 | 132 | (269) | 660 | 40 | 1,062 | 1,041 | 384 | 120 | 1,123 | 790 | 32 | (202) | 913 | 579 | 561 | 184 | 199 | 937 | 509 | 47 | 1,013 | 618 | 554 | (183) |
| Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditure | (94) | (131) | (117) | (81) | (63) | (217) | (92) | (108) | (102) | (233) | (73) | (74) | (70) | (140) | (91) | (66) | (56) | (138) | (74) | (79) | (53) | (161) | (57) | (46) | (48) | (104) | (50) | (48) | (41) |
| Acquisitions | (23) | 0 | (31) | (49) | (4) | 617 | (94) | (7) | (10,772) | (15) | 139 | (137) | (17) | (180) | (434) | (20) | 2,926 | (155) | (45) | (160) | (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | (77) | (2) | 24 | (209) | 16 | (52) | 4 | (18) | 8 | (79) | (91) | (32) | 0 | (12) | 0 | 0 | 0 | 0 | 72 | (95) | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 8 | (15) | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 8 | 1,050 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 44 | 35 | (4) | 75 | 44 | 2,766 | 1,347 | 4,899 | 2 | 3 | (149) | 11 | 5 | 12 | 4 | 2 | (18) | 16 | 6 | (13) | 2 | (13) | 390 | (1) | 15 | 41 | (20) | 11 | (3) |
| Investing Cash Flow | (65) | (111) | (119) | (55) | (23) | 3,089 | 1,159 | 4,808 | (11,081) | (229) | (135) | (196) | (100) | (300) | (600) | (175) | 2,820 | (266) | (125) | (252) | (49) | 876 | 333 | 25 | (128) | (63) | (70) | (37) | (43) |
| Financing Activities | |||||||||||||||||||||||||||||
| Net Debt Issuance | 377 | (99) | 460 | (5) | (1,245) | 24 | (927) | (3,543) | 2,563 | 5,519 | (3) | (38) | 13 | (94) | 239 | 14 | (1,142) | 36 | (43) | (53) | (491) | (1,766) | (65) | 798 | 10,883 | (57) | (34) | 28 | 57 |
| Stock Repurchased | (306) | (479) | (785) | (340) | (1,288) | (1,513) | (431) | 0 | 0 | 0 | 0 | 0 | (62) | (119) | (247) | (280) | (734) | (252) | (145) | (94) | (36) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (201) | (189) | (193) | (192) | (198) | (156) | (184) | (171) | (159) | (155) | (156) | (155) | (154) | (125) | (127) | (128) | (129) | (104) | (104) | (105) | (104) | (68) | (70) | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | (11) | (20) | (73) | (10) | (16) | (41) | (2) | (71) | (25) | (64) | (23) | (100) | (10) | (9) | (15) | (20) | (15) | (17) | (35) | (3) | (12) | (20) | (7) | 593 | (10,959) | (815) | (569) | (463) | (114) |
| Financing Cash Flow | (141) | (787) | (591) | (547) | (2,747) | (1,686) | (1,544) | (3,785) | 2,379 | 5,300 | (182) | (293) | (213) | (347) | (150) | (414) | (2,020) | (337) | (327) | (255) | (643) | (1,854) | (142) | 1,391 | (76) | (872) | (603) | (435) | (57) |
| Cash Position | |||||||||||||||||||||||||||||
| Net Change in Cash | (183) | 131 | (374) | 98 | (2,270) | 1,733 | (683) | 1,605 | (8,536) | 5,945 | 692 | (138) | (173) | 536 | (34) | (597) | 596 | 322 | 40 | 65 | (516) | (733) | 1,144 | 1,936 | (184) | 952 | 0 | 0 | 0 |
| Cash at Beginning | 1,557 | 1,426 | 1,800 | 1,702 | 3,972 | 2,239 | 2,922 | 1,317 | 9,853 | 3,908 | 3,216 | 3,354 | 3,527 | 2,991 | 3,025 | 3,622 | 3,026 | 2,704 | 2,664 | 2,599 | 3,115 | 3,848 | 2,704 | 768 | 952 | 0 | 0 | 0 | 0 |
| Cash at End | 1,374 | 1,557 | 1,426 | 1,800 | 1,702 | 3,972 | 2,239 | 2,922 | 1,317 | 9,853 | 3,908 | 3,216 | 3,354 | 3,527 | 2,991 | 3,025 | 3,622 | 3,026 | 2,704 | 2,664 | 2,599 | 3,115 | 3,848 | 2,704 | 768 | 952 | 0 | 0 | 0 |
| Free Cash Flow | (15) | 882 | 224 | 568 | 420 | (85) | (361) | 552 | (62) | 829 | 968 | 310 | 50 | 983 | 699 | (34) | (258) | 775 | 505 | 482 | 131 | 38 | 880 | 463 | (1) | 909 | 568 | 506 | (224) |
| Key Metrics | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||||||
| Revenue | 5,341 | 4,837 | 5,579 | 6,113 | 5,218 | 5,148 | 5,984 | 5,934 | 5,420 | 5,102 | 4,935 | 5,992 | 5,273 | 5,105 | 5,451 | 5,211 | 4,654 | 5,133 | 5,341 | 5,440 | 4,699 | 4,594 | 5,002 | 3,972 | 3,888 | 4,501 | 4,822 | 4,962 | 4,323 |
| Gross Profit | 1,244 | 961 | 1,449 | 1,769 | 1,445 | 1,344 | 1,677 | 1,575 | 1,385 | 1,434 | 1,486 | 1,755 | 1,378 | 1,247 | 1,477 | 1,447 | 1,293 | 1,366 | 1,601 | 1,619 | 1,394 | 1,285 | 1,561 | 1,141 | 1,122 | 1,273 | 1,446 | 1,474 | 1,226 |
| Operating Income | 240 | 54 | 495 | 795 | 563 | 379 | 763 | 724 | 385 | 607 | 510 | 489 | 555 | 433 | 1,526 | 819 | 1,737 | 463 | 828 | 783 | 571 | 1,245 | 1,081 | 442 | 315 | 557 | 629 | 805 | 500 |
| Net Income | 238 | 53 | 428 | 591 | 412 | 2,551 | 447 | 2,337 | 269 | 420 | 357 | 199 | 373 | 270 | 1,312 | 573 | 1,379 | 324 | 469 | 487 | 384 | 884 | 741 | 261 | 96 | 440 | 492 | 784 | 400 |
| EPS (Diluted) | 0.28 | 0.06 | 0.50 | 0.70 | 0.47 | 2.82 | 0.49 | 2.55 | 0.29 | 0.49 | 0.42 | 0.23 | 0.44 | 0.31 | 1.53 | 0.67 | 1.58 | 0.37 | 0.53 | 0.55 | 0.43 | 1.00 | 0.84 | 0.30 | 0.11 | 0.50 | 0.57 | 0.91 | 0.46 |
| Balance Sheet | |||||||||||||||||||||||||||||
| Cash & Equivalents | 1,374 | 1,555 | 1,423 | 1,797 | 1,698 | 3,969 | 2,225 | 2,919 | 1,313 | 9,852 | 3,902 | 3,209 | 3,347 | 3,520 | 2,985 | 3,017 | 3,604 | 2,987 | 2,671 | 2,630 | 2,599 | 3,115 | 3,848 | 2,704 | 768 | 952 | (1,129) | ||
| Total Assets | 37,186 | 37,190 | 38,077 | 38,493 | 36,447 | 37,403 | 40,201 | 40,424 | 40,810 | 32,822 | 26,544 | 26,284 | 26,411 | 26,086 | 25,350 | 23,662 | 24,193 | 26,172 | 25,788 | 25,738 | 24,868 | 25,093 | 25,728 | 24,176 | 22,001 | 22,406 | 0 | ||
| Total Debt | 12,573 | 12,669 | 12,340 | 11,887 | 11,621 | 12,710 | 12,877 | 13,823 | 17,400 | 14,626 | 9,250 | 9,274 | 9,356 | 9,371 | 9,403 | 9,057 | 9,052 | 10,223 | 10,203 | 10,360 | 10,351 | 11,030 | 12,650 | 12,717 | 11,955 | 682 | 0 | ||
| Stockholders' Equity | 13,452 | 13,804 | 14,509 | 14,706 | 13,859 | 14,081 | 14,693 | 13,768 | 11,561 | 8,677 | 8,184 | 7,969 | 8,134 | 7,758 | 7,152 | 6,696 | 7,101 | 6,767 | 6,900 | 6,756 | 6,489 | 6,252 | 5,096 | 4,028 | 2,697 | 14,102 | 14,269 | ||
| Cash Flow | |||||||||||||||||||||||||||||
| Operating Cash Flow | 79 | 1,013 | 341 | 649 | 483 | 132 | (269) | 660 | 40 | 1,062 | 1,041 | 384 | 120 | 1,123 | 790 | 32 | (202) | 913 | 579 | 561 | 184 | 199 | 937 | 509 | 47 | 1,013 | 618 | 554 | (183) |
| Capital Expenditure | (94) | (131) | (117) | (81) | (63) | (217) | (92) | (108) | (102) | (233) | (73) | (74) | (70) | (140) | (91) | (66) | (56) | (138) | (74) | (79) | (53) | (161) | (57) | (46) | (48) | (104) | (50) | (48) | (41) |
| Free Cash Flow | (15) | 882 | 224 | 568 | 420 | (85) | (361) | 552 | (62) | 829 | 968 | 310 | 50 | 983 | 699 | (34) | (258) | 775 | 505 | 482 | 131 | 38 | 880 | 463 | (1) | 909 | 568 | 506 | (224) |