CNP - CenterPoint Energy, Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$44.00
DETAILS
HIGH:
$49.00
LOW:
$37.00
MEDIAN:
$44.00
CONSENSUS:
$44.00
UPSIDE:
2.46%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||
| Revenue | 9,357 | 8,643 | 8,696 | 9,321 | 8,352 | 7,418 | 7,564 | 6,277 | 9,614 | 7,528 | 7,386 | 9,226 | 8,106 | 7,452 | 8,450 | 8,785 | 8,281 | 11,322 | 9,623 | 9,319 | 9,722 | 7,999 | 7,789.7 | 6,437.5 | 10,656.4 | 10,374.2 | 15,211.4 | 11,229.5 | 6,878.2 | 4,095.3 | 3,729.3 | 3,752.6 | 4,323.9 |
| Cost of Revenue | 6,671 | 4,667 | 5,010 | 5,924 | 5,145 | 4,489 | 4,794 | 3,775 | 7,051 | 4,995 | 5,109 | 6,890 | 5,755 | 4,747 | 5,890 | 6,293 | 4,371 | 7,466 | 5,995 | 5,909 | 6,509 | 5,013 | 4,297.9 | 2,953.9 | 6,365.5 | 6,026.9 | 10,842.9 | 7,030.8 | 3,551.2 | 1,365.9 | 1,112.6 | 1,269.9 | 0 |
| Gross Profit | 2,686 | 3,976 | 3,686 | 3,397 | 3,207 | 2,929 | 2,770 | 2,502 | 2,563 | 2,533 | 2,277 | 2,336 | 2,351 | 2,705 | 2,560 | 2,492 | 3,910 | 3,856 | 3,628 | 3,410 | 3,213 | 2,986 | 3,491.8 | 3,483.6 | 4,290.9 | 4,347.3 | 4,368.5 | 4,198.7 | 3,327 | 2,729.4 | 2,616.7 | 2,482.7 | 4,323.9 |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| R&D Expenses | 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 |
| SG&A Expenses | 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 |
| Other Expenses | 576 | 1,986 | 1,926 | 1,831 | 1,844 | 1,890 | 1,699 | 1,634 | 1,427 | 1,510 | 1,344 | 1,401 | 1,341 | 1,667 | 1,262 | 1,243 | 2,786 | 2,583 | 2,411 | 2,365 | 2,153 | 1,897 | 2,136.4 | 2,043.9 | 3,051.1 | 3,295.8 | 3,109.7 | 2,918.8 | 2,383.9 | 1,833.9 | 1,711.2 | 1,515.6 | 0 |
| Operating Expenses | 576 | 1,986 | 1,926 | 1,831 | 1,844 | 1,890 | 1,699 | 1,634 | 1,427 | 1,510 | 1,344 | 1,401 | 1,341 | 1,667 | 1,262 | 1,243 | 2,786 | 2,583 | 2,411 | 2,365 | 2,153 | 1,897 | 2,136.4 | 2,043.9 | 3,051.1 | 3,295.8 | 3,109.7 | 2,918.8 | 2,383.9 | 1,833.9 | 1,711.2 | 1,515.6 | 0 |
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | 2,110 | 1,990 | 1,760 | 1,566 | 1,363 | 1,039 | 1,071 | 868 | 1,136 | 1,023 | 933 | 935 | 1,010 | 1,038 | 1,298 | 1,249 | 1,124 | 1,273 | 1,217 | 1,045 | 1,060 | 1,089 | 1,355.4 | 1,439.7 | 1,239.8 | 1,051.5 | 1,258.8 | 1,279.9 | 943.1 | 895.5 | 905.5 | 967.1 | 4,323.9 |
| Interest Expense | 903 | 838 | 701 | 524 | 529 | 529 | 567 | 420 | 390 | 429 | 457 | 471 | 484 | 569 | 583 | 621 | 644 | 604 | 0 | 600 | 710 | 0 | 933.8 | 0 | 0 | 754.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 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 |
| Profitability | |||||||||||||||||||||||||||||||||
| EBITDA | 3,680 | 3,491 | 3,189 | 3,229 | 2,623 | 2,281 | 2,337 | 2,214 | 2,489 | 2,241 | 297 | 2,369 | 2,219 | 2,376 | 2,643 | 2,190 | 1,935 | 2,035 | 10,319 | 1,700 | 1,678 | 1,671 | 1,961.6 | 2,196.4 | 1,940.5 | 1,957.9 | 2,164.1 | 2,162.0 | 1,623.2 | 1,479.4 | 1,409.2 | 1,386.8 | 4,323.9 |
| EBIT | 2,150 | 2,052 | 1,788 | 1,941 | 1,307 | 1,092 | 1,112 | 971 | 1,453 | 1,115 | (673) | 1,356 | 1,265 | 1,326 | 1,757 | 1,326 | 1,192 | 1,327 | 9,623 | 1,045 | 1,060 | 1,089 | 1,355.4 | 1,439.7 | 1,239.8 | 1,051.5 | 1,258.8 | 1,279.9 | 943.1 | 895.5 | 905.5 | 967.1 | 4,323.9 |
| Income Before Tax | 1,247 | 1,214 | 1,087 | 1,417 | 778 | 563 | 545 | 551 | 1,063 | 686 | (1,130) | 885 | 781 | 757 | 1,174 | 705 | 548 | 723 | 594 | 494 | 378 | 344 | 613.8 | 754.2 | 675.2 | 456.2 | 2,564.8 | (360.9) | 627.5 | 605.1 | 597 | 654.4 | 0 |
| Income Tax Expense | 195 | 195 | 170 | 360 | 110 | 80 | 30 | 155 | (729) | 254 | (438) | 274 | 470 | 340 | 404 | 263 | 176 | 277 | 195 | 62 | 153 | 138 | 205.1 | 272.2 | 228.3 | 234.2 | 899.1 | (82.6) | 206.4 | 200.2 | 199.6 | 230.4 | 0 |
| Net Income | 1,052 | 1,019 | 917 | 1,057 | 1,486 | (773) | 791 | 368 | 1,792 | 432 | (692) | 611 | 311 | 417 | 1,357 | 442 | 372 | 447 | 399 | 432 | 252 | (904.7) | 483.7 | (3,920.2) | 980.6 | 447.5 | 1,849 | (141.1) | 421.1 | 404.9 | 1,105.5 | 399.3 | 416 |
| Per Share Data | |||||||||||||||||||||||||||||||||
| EPS (Basic) | 1.61 | 1.58 | 1.37 | 1.60 | 2.35 | -1.79 | 1.34 | 0.74 | 4.16 | 1.00 | -1.61 | 1.42 | 0.73 | 0.98 | 3.19 | 1.08 | 1.02 | 1.32 | 1.25 | 1.39 | 0.81 | -2.94 | 1.59 | -13.16 | 3.38 | 1.57 | 5.20 | -0.50 | 1.66 | 1.66 | 4.46 | 1.62 | 1.60 |
| EPS (Diluted) | 1.60 | 1.58 | 1.37 | 1.59 | 2.28 | -1.79 | 1.33 | 0.74 | 4.13 | 1.00 | -1.61 | 1.42 | 0.72 | 0.97 | 3.17 | 1.07 | 1.01 | 1.30 | 1.17 | 1.33 | 0.75 | -2.94 | 1.46 | -13.16 | 3.35 | 1.56 | 5.18 | -0.50 | 1.66 | 1.66 | 4.46 | 1.62 | 1.60 |
| Shares Outstanding | 653 | 643.2 | 631 | 629.4 | 592.9 | 531.0 | 502.1 | 448.8 | 431.0 | 430.6 | 429.8 | 429.6 | 428 | 427 | 426 | 410 | 365 | 336 | 320.5 | 310.8 | 311.1 | 307.5 | 304.2 | 297.9 | 289.9 | 284.8 | 285.0 | 283.0 | 253.6 | 243.9 | 247.9 | 246.5 | 260 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2009 | 2008 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents | 49 | 24 | 90 | 74 | 230 | 147 | 241 | 4,231 | 260 | 341 | 740 | 167 | 165 | 86.9 | 304.3 | 35.5 | 176.0 | 80.8 | 29.7 | 51.7 | 8 | 11.8 | 10.4 |
| Short-Term Investments | 510 | 561 | 541 | 510 | 1,439 | 871 | 822 | 540 | 960 | 953 | 339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 1,442 | 1,359 | 1,320 | 1,673 | 1,204 | 1,263 | 1,277 | 1,568 | 1,427 | 1,105 | 1,275 | 1,550 | 1,250 | 961.6 | 912.8 | 826.1 | 3,216.1 | 1,251.4 | 901.9 | 1,179.2 | 124.5 | 108.9 | 52.4 |
| Inventory | 0 | 714 | 770 | 876 | 608 | 500 | 472 | 394 | 397 | 312 | 327 | 569 | 252.1 | 412.9 | 351.8 | 579.7 | 483.2 | 340.5 | 383.8 | 244.9 | 192.2 | 197.7 | 214.7 |
| Other Current Assets | 3,700 | 1,723 | 306 | 1,566 | 3,742 | 18 | 1,002 | 100 | 110 | 51 | 39 | 0 | 1,102 | 1,064.9 | 466.4 | 5,525.3 | 5,962.0 | 4,863.8 | 353.8 | 93.9 | 19.2 | 19 | 14.4 |
| Total Current Assets | 5,701 | 4,381 | 3,027 | 4,699 | 7,355 | 2,920 | 3,937 | 7,025 | 3,395 | 2,923 | 2,904 | 3,035 | 2,836.5 | 2,272.7 | 1,963.1 | 6,248.7 | 10,007.3 | 6,253.3 | 1,669.2 | 1,518 | 343.9 | 337.4 | 317.8 |
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment | 0 | 32,089 | 29,866 | 27,143 | 23,484 | 22,362 | 20,624 | 14,044 | 13,057 | 12,307 | 10,788 | 10,296 | 8,186.4 | 11,811.5 | 11,409.4 | 15,857.2 | 15,260.2 | 13,267.4 | 11,531.1 | 11,269 | 8,756.4 | 8,864.8 | 9,328.5 |
| Goodwill | 3,550 | 3,943 | 4,160 | 4,294 | 4,294 | 4,697 | 4,882 | 867 | 867 | 862 | 1,696 | 1,696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 38 | 44 | 50 | 58 | 0 | 0 | 0 | 0 | 0 | 58 | 961.6 | 912.8 | 826.1 | 3,216.1 | 1,251.4 | 901.9 | 1,179.2 | 0 | 0 | 52.4 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 5 | 363 | 2,771 | 2,845 | 2,835 | 2,868 | 463 | 345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 38,996 | 3,355 | 2,662 | 2,410 | 2,541 | 3,129 | 3,257 | 2,163 | 2,508 | 2,820 | 3,922 | 4,304 | 5,341 | 9,219.9 | 4,499.6 | 11,471.5 | 3,521.3 | 3,744.8 | 3,867.3 | 3,569.1 | 3,187.6 | 2,617.4 | 1,039.9 |
| Total Non-Current Assets | 42,546 | 39,387 | 36,688 | 33,847 | 30,324 | 30,551 | 31,592 | 19,984 | 19,341 | 18,906 | 16,869 | 16,641 | 15,325.4 | 19,104.0 | 17,671.2 | 24,431.8 | 22,069.4 | 19,967.6 | 17,469.3 | 16,896.6 | 11,944 | 11,482.2 | 11,976.3 |
| Total Assets | 48,247 | 43,768 | 39,715 | 38,546 | 37,679 | 33,471 | 35,529 | 27,009 | 22,736 | 21,829 | 19,773 | 19,676 | 18,162.0 | 21,376.7 | 19,634.3 | 30,680.5 | 32,076.7 | 26,220.9 | 19,138.5 | 18,414.6 | 12,287.9 | 11,819.6 | 12,294.1 |
| Current Liabilities | |||||||||||||||||||||||
| Account Payables | 1,300 | 1,320 | 917 | 1,352 | 1,196 | 853 | 884 | 1,240 | 963 | 657 | 648 | 897 | 868 | 588.9 | 621.5 | 526.8 | 3,057.9 | 1,025.2 | 808 | 879.6 | 157.7 | 136 | 159.2 |
| Short-Term Debt | 2,983 | 566 | 1,059 | 2,020 | 545 | 1,919 | 868 | 482 | 645 | 1,060 | 958 | 486 | 1,836 | 223.9 | 1,157.3 | 4,165.6 | 6,627.7 | 7,230.5 | 2,210.2 | 2,376.1 | 1,592.4 | 385.8 | 472.8 |
| Deferred Revenue | 89 | 93 | 111 | 110 | 111 | 119 | 124 | 86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 1,888 | 1,320 | 1,124 | 1,030 | 1,790 | 1,388 | 1,705 | 982 | 1,056 | 1,083 | 1,103 | 1,096 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | 0.1 | (0.1) | 0 | (0.1) |
| Total Current Liabilities | 6,260 | 4,045 | 3,864 | 5,113 | 4,287 | 4,825 | 3,978 | 3,302 | 3,069 | 3,080 | 3,038 | 2,848 | 5,187.2 | 2,518.3 | 3,090.0 | 9,656.8 | 15,739.3 | 10,383.9 | 4,070.9 | 3,992.9 | 2,244.1 | 1,015.6 | 1,204.1 |
| Non-Current Liabilities | |||||||||||||||||||||||
| Long-Term Debt | 20,623 | 20,397 | 17,559 | 14,836 | 15,558 | 11,521 | 14,244 | 8,682 | 8,195 | 7,532 | 9,119 | 10,181 | 7,193 | 10,777.9 | 9,194.3 | 4,919.7 | 4,996.1 | 4,868.6 | 6,800.8 | 5,580.2 | 3,025.7 | 3,338.4 | 3,734.1 |
| Deferred Tax Liabilities | 6,315 | 4,389 | 4,079 | 3,986 | 3,904 | 3,603 | 3,928 | 3,239 | 3,174 | 5,263 | 2,792 | 2,633 | 2,468.8 | 3,222.3 | 2,679.2 | 2,593.3 | 2,814.6 | 2,721.8 | 2,692.9 | 3,141.9 | 2,638.7 | 2,459.4 | 2,494.3 |
| Other Non-Current Liabilities | 3,839 | 4,246 | 4,546 | 4,566 | 4,512 | 5,148 | 5,020 | 3,728 | 3,610 | 2,494 | 2,185 | (12,813) | (9,662) | (13,070.2) | (11,869.5) | (7,520.5) | (7,810.7) | (7,680.0) | (9,493.7) | (8,722.1) | (5,664.4) | (5,797.8) | (5,908.9) |
| Total Non-Current Liabilities | 30,834 | 29,057 | 26,184 | 23,388 | 23,974 | 20,298 | 23,192 | 15,649 | 14,979 | 15,289 | 14,096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 37,094 | 33,102 | 30,048 | 28,501 | 28,264 | 25,123 | 27,170 | 18,951 | 18,048 | 18,369 | 17,134 | 17,639 | 17,056.5 | 19,437.2 | 18,212.3 | 22,775.0 | 26,594.7 | 20,914.6 | 14,816.7 | 13,518.1 | 8,324.7 | 7,293.6 | 8,451.6 |
| Stockholders' Equity | |||||||||||||||||||||||
| Common Stock | 6 | 6 | 6 | 9 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 3 | 3.1 | 3.1 | 3.0 | 3,897.3 | 3,257.2 | 3,182.8 | 3,136.8 | 3,112.1 | 2,446.8 | 0 | 2,437.6 |
| Retained Earnings | 2,043 | 1,572 | 1,092 | 709 | 154 | (845) | 632 | 349 | 543 | (668) | (912) | (970) | (1,727.6) | (700.0) | (1,062.1) | 3,176.5 | 2,520.3 | 2,500.2 | 1,445.1 | 2,013.1 | 1,997.5 | 2,326.7 | 1,221.2 |
| Accumulated Other Comprehensive Income | (26) | (17) | (35) | (31) | (64) | (90) | (98) | (108) | (68) | (71) | (124) | (131) | (61.3) | (410.9) | (565.1) | (215.7) | (184.4) | (293) | (267.4) | (236.3) | (255.1) | 1,796.9 | (289.6) |
| Total Stockholders' Equity | 11,153 | 10,666 | 9,667 | 10,045 | 9,415 | 8,348 | 8,359 | 8,058 | 4,688 | 3,460 | 2,639 | 2,037 | 1,105.5 | 1,760.6 | 1,422.0 | 6,858.2 | 5,482.1 | 5,306.3 | 4,321.8 | 4,896.5 | 3,963.2 | 4,526 | 3,842.5 |
| Total Liabilities & Equity | 48,247 | 43,768 | 39,715 | 38,546 | 37,679 | 33,471 | 35,529 | 27,009 | 22,736 | 21,829 | 19,773 | 19,676 | 18,162.0 | 21,376.7 | 19,634.3 | 30,680.5 | 32,076.7 | 26,220.9 | 19,138.5 | 18,414.6 | 12,287.9 | 11,819.6 | 12,294.1 |
| Debt Metrics | |||||||||||||||||||||||
| Total Debt | 23,663 | 20,963 | 18,618 | 16,856 | 16,103 | 13,440 | 15,112 | 9,164 | 8,840 | 8,592 | 10,077 | 986 | 9,029.0 | 11,008.5 | 10,351.6 | 9,838.0 | 11,623.8 | 12,222.6 | 9,353.2 | 7,956.3 | 4,618.1 | 3,724.2 | 4,711.5 |
| Net Debt | 23,614 | 20,939 | 18,528 | 16,782 | 15,873 | 13,293 | 14,871 | 4,933 | 8,580 | 8,251 | 9,337 | 819 | 8,864.4 | 10,877.0 | 10,039.9 | 9,702.4 | 11,447.8 | 12,133.5 | 9,323.5 | 7,904.6 | 4,610.1 | 3,712.4 | 4,701.1 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||
| Net Income | 1,052 | 1,019 | 917 | 1,057 | 1,486 | (773) | 791 | 368 | 1,792 | 432 | 252 | 206 | 408.8 | 368.8 | 504.6 | 447.1 | 1,665.7 | (141.1) | 421.1 | 404.9 | 1,105.5 | 407.5 |
| Depreciation & Amortization | 1,530 | 1,439 | 1,401 | 1,288 | 1,316 | 1,189 | 1,225 | 1,243 | 1,036 | 1,126 | 618 | 582 | 606.2 | 756.7 | 700.8 | 906.3 | 905.3 | 882.1 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (133) | (518) | 1,491 | (198) | (2,274) | 147 | (555) | 270 | (320) | 207 | (961) | (757) | (872.9) | (1,161.4) | 616.4 | (286.4) | (288.0) | 141.8 | (161.2) | 27.8 | (68.6) | (58.5) |
| Other Non-Cash Items | (85) | (22) | 37 | (357) | (719) | 1,861 | 108 | 207 | (321) | (55) | (78) | 180 | 71.1 | 45.7 | 438.7 | 318.9 | (1,798.7) | 966.5 | 815.4 | 427.5 | (270.4) | 770.8 |
| Operating Cash Flow | 2,486 | 2,139 | 3,877 | 1,810 | 22 | 1,995 | 1,638 | 2,136 | 1,421 | 1,928 | 63 | 475.6 | 933.4 | 308.4 | 1,713.1 | 1,345.6 | 1,161.7 | 1,425.4 | 1,110.8 | 914.3 | 839.4 | 1,197.1 |
| Investing Activities | ||||||||||||||||||||||
| Capital Expenditure | (4,870) | (4,513) | (4,401) | (4,419) | (3,164) | (2,596) | (2,506) | (1,651) | (1,426) | (1,414) | (693) | (530.2) | (647.8) | (854.4) | (2,053.4) | (1,842.4) | (1,179.5) | (1,035.9) | (1,986.2) | (812.9) | (339.6) | (502.6) |
| Acquisitions | 0 | 0 | 144 | 2,075 | 22 | 1,215 | (5,991) | 0 | (132) | (102) | 0 | 0 | 0 | 0 | 0 | (2,121.5) | (1,060) | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | (6) | 0 | 0 | 297 | 0 | 0 | 0 | 0 | 0 | 0 | (537.1) | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 702 | 1,320 | 0 | 0 | 398 | 0 | 178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 0 |
| Other Investing Activities | 854 | 24 | 24 | 14 | (29) | 116 | 82 | 46 | 301 | (5) | 710 | 2,239.4 | (19.1) | 99.4 | (31.6) | 676.0 | (120.3) | (193.9) | (20.3) | (20) | 464.5 | (59.2) |
| Investing Cash Flow | (4,016) | (4,489) | (4,233) | (1,628) | (1,851) | (1,265) | (8,421) | (1,207) | (1,257) | (1,046) | 17 | 1,709.2 | (666.9) | (755.0) | (2,085.0) | (3,287.8) | (2,896.9) | (1,229.8) | (1,981.5) | (832.9) | 124.9 | (561.8) |
| Financing Activities | ||||||||||||||||||||||
| Net Debt Issuance | 2,084 | 2,362 | 1,789 | 187 | 2,451 | (1,686) | 3,505 | 429 | 233 | (163) | (45) | (1,982) | (98.5) | 1,292.9 | (691.5) | 2,584.0 | 1,947.2 | 221.8 | 453.9 | 896.3 | (469.2) | (187.5) |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (10.2) | (27.3) | (90.7) | 0 | (405.3) | (632.6) | (91.4) | (20) |
| Dividends Paid | (574) | (522) | (535) | (489) | (492) | (529) | (695) | (908) | (461) | (621) | (124) | (123) | (122.2) | (324.7) | (433.9) | (426.9) | (427.3) | (426.3) | (153.6) | (361.1) | (371.7) | (368.8) |
| Other Financing Activities | 39 | (63) | (80) | (43) | (43) | (14) | (34) | (52) | (17) | (11) | (19) | (13) | (222.9) | (258.4) | (8.5) | (151.3) | 363.2 | (13.1) | 1,019.4 | 12.2 | (30.7) | (63.4) |
| Financing Cash Flow | 1,549 | 2,271 | 374 | (345) | 1,916 | (834) | 2,776 | 3,053 | (245) | (805) | (171) | (2,107.0) | (439.3) | 722.8 | 337.3 | 2,032.3 | 1,794.6 | (217.6) | 914.4 | (85.2) | (963) | (639.7) |
| Cash Position | ||||||||||||||||||||||
| Net Change in Cash | 19 | (79) | 18 | (163) | 87 | (104) | (4,007) | 3,982 | (81) | 77 | (91) | 77.7 | (172.8) | 276.2 | (40.3) | 95.2 | 59.4 | (22) | 43.7 | (3.8) | 1.4 | (4.5) |
| Cash at Beginning | 30 | 109 | 91 | 254 | 167 | 271 | 4,278 | 296 | 341 | 264 | 165 | 86.9 | 304.3 | 35.5 | 176.0 | 80.8 | 29.7 | 51.7 | 8 | 11.8 | 10.4 | 14.9 |
| Cash at End | 49 | 30 | 109 | 91 | 254 | 167 | 271 | 4,278 | 260 | 341 | 74 | 164.6 | 131.5 | 311.7 | 135.7 | 176.0 | 89.1 | 29.7 | 51.7 | 8 | 11.8 | 10.4 |
| Free Cash Flow | (2,384) | (2,374) | (524) | (2,609) | (3,142) | (601) | (868) | 485 | (5) | 514 | (630) | (54.6) | 285.7 | (546.0) | (340.3) | (496.8) | (17.8) | 389.5 | (875.4) | 101.4 | 499.8 | 694.5 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||||||||||
| Revenue | 9,357 | 8,643 | 8,696 | 9,321 | 8,352 | 7,418 | 7,564 | 6,277 | 9,614 | 7,528 | 7,386 | 9,226 | 8,106 | 7,452 | 8,450 | 8,785 | 8,281 | 11,322 | 9,623 | 9,319 | 9,722 | 7,999 | 7,789.7 | 6,437.5 | 10,656.4 | 10,374.2 | 15,211.4 | 11,229.5 | 6,878.2 | 4,095.3 | 3,729.3 | 3,752.6 | 4,323.9 |
| Gross Profit | 2,686 | 3,976 | 3,686 | 3,397 | 3,207 | 2,929 | 2,770 | 2,502 | 2,563 | 2,533 | 2,277 | 2,336 | 2,351 | 2,705 | 2,560 | 2,492 | 3,910 | 3,856 | 3,628 | 3,410 | 3,213 | 2,986 | 3,491.8 | 3,483.6 | 4,290.9 | 4,347.3 | 4,368.5 | 4,198.7 | 3,327 | 2,729.4 | 2,616.7 | 2,482.7 | 4,323.9 |
| Operating Income | 2,110 | 1,990 | 1,760 | 1,566 | 1,363 | 1,039 | 1,071 | 868 | 1,136 | 1,023 | 933 | 935 | 1,010 | 1,038 | 1,298 | 1,249 | 1,124 | 1,273 | 1,217 | 1,045 | 1,060 | 1,089 | 1,355.4 | 1,439.7 | 1,239.8 | 1,051.5 | 1,258.8 | 1,279.9 | 943.1 | 895.5 | 905.5 | 967.1 | 4,323.9 |
| Net Income | 1,052 | 1,019 | 917 | 1,057 | 1,486 | (773) | 791 | 368 | 1,792 | 432 | (692) | 611 | 311 | 417 | 1,357 | 442 | 372 | 447 | 399 | 432 | 252 | (904.7) | 483.7 | (3,920.2) | 980.6 | 447.5 | 1,849 | (141.1) | 421.1 | 404.9 | 1,105.5 | 399.3 | 416 |
| EPS (Diluted) | 1.60 | 1.58 | 1.37 | 1.59 | 2.28 | -1.79 | 1.33 | 0.74 | 4.13 | 1.00 | -1.61 | 1.42 | 0.72 | 0.97 | 3.17 | 1.07 | 1.01 | 1.30 | 1.17 | 1.33 | 0.75 | -2.94 | 1.46 | -13.16 | 3.35 | 1.56 | 5.18 | -0.50 | 1.66 | 1.66 | 4.46 | 1.62 | 1.60 |
| Balance Sheet | |||||||||||||||||||||||||||||||||
| Cash & Equivalents | 49 | 24 | 90 | 74 | 230 | 147 | 241 | 4,231 | 260 | 341 | 740 | 167 | 165 | 86.9 | 304.3 | 35.5 | 176.0 | 80.8 | 29.7 | 51.7 | 8 | 11.8 | 10.4 | ||||||||||
| Total Assets | 48,247 | 43,768 | 39,715 | 38,546 | 37,679 | 33,471 | 35,529 | 27,009 | 22,736 | 21,829 | 19,773 | 19,676 | 18,162.0 | 21,376.7 | 19,634.3 | 30,680.5 | 32,076.7 | 26,220.9 | 19,138.5 | 18,414.6 | 12,287.9 | 11,819.6 | 12,294.1 | ||||||||||
| Total Debt | 23,663 | 20,963 | 18,618 | 16,856 | 16,103 | 13,440 | 15,112 | 9,164 | 8,840 | 8,592 | 10,077 | 986 | 9,029.0 | 11,008.5 | 10,351.6 | 9,838.0 | 11,623.8 | 12,222.6 | 9,353.2 | 7,956.3 | 4,618.1 | 3,724.2 | 4,711.5 | ||||||||||
| Stockholders' Equity | 11,153 | 10,666 | 9,667 | 10,045 | 9,415 | 8,348 | 8,359 | 8,058 | 4,688 | 3,460 | 2,639 | 2,037 | 1,105.5 | 1,760.6 | 1,422.0 | 6,858.2 | 5,482.1 | 5,306.3 | 4,321.8 | 4,896.5 | 3,963.2 | 4,526 | 3,842.5 | ||||||||||
| Cash Flow | |||||||||||||||||||||||||||||||||
| Operating Cash Flow | 2,486 | 2,139 | 3,877 | 1,810 | 22 | 1,995 | 1,638 | 2,136 | 1,421 | 1,928 | 63 | 475.6 | 933.4 | 308.4 | 1,713.1 | 1,345.6 | 1,161.7 | 1,425.4 | 1,110.8 | 914.3 | 839.4 | 1,197.1 | |||||||||||
| Capital Expenditure | (4,870) | (4,513) | (4,401) | (4,419) | (3,164) | (2,596) | (2,506) | (1,651) | (1,426) | (1,414) | (693) | (530.2) | (647.8) | (854.4) | (2,053.4) | (1,842.4) | (1,179.5) | (1,035.9) | (1,986.2) | (812.9) | (339.6) | (502.6) | |||||||||||
| Free Cash Flow | (2,384) | (2,374) | (524) | (2,609) | (3,142) | (601) | (868) | 485 | (5) | 514 | (630) | (54.6) | 285.7 | (546.0) | (340.3) | (496.8) | (17.8) | 389.5 | (875.4) | 101.4 | 499.8 | 694.5 | |||||||||||