FAF - First American Financial Corporation
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$83.00
DETAILS
HIGH:
$85.00
LOW:
$80.00
MEDIAN:
$84.00
CONSENSUS:
$83.00
UPSIDE:
18.14%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue | 7,445 | 6,120.7 | 5,998.1 | 7,594.2 | 9,213.9 | 7,080 | 6,199 | 5,745.1 | 5,768.6 | 5,575.8 | 5,175.5 | 4,677.9 | 4,956.1 | 4,541.8 | 3,820.6 | 3,906.6 | 4,046.8 | 4,367.7 | 6,076.1 |
| Cost of Revenue | 326.6 | 2,364.6 | 2,288.5 | 3,316 | 3,575.3 | 2,764 | 2,320 | 2,252.5 | 2,313.8 | 2,290.2 | 2,147.8 | 1,922.1 | 2,167.9 | 1,767.9 | 1,615.4 | 1,543.1 | 346.7 | 509.6 | 875.9 |
| Gross Profit | 7,118.4 | 3,756.1 | 3,709.6 | 4,278.2 | 5,638.6 | 4,316 | 3,879 | 3,492.7 | 3,454.8 | 3,285.7 | 3,027.6 | 2,755.9 | 2,788.2 | 2,773.9 | 2,205.2 | 2,363.5 | 3,700.1 | 3,858.2 | 5,200.3 |
| Operating Expenses | |||||||||||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 0 | 2,059.4 | 1,989.1 | 2,339.6 | 2,350.3 | 1,941 | 1,806 | 1,748.9 | 1,723.5 | 1,655.2 | 1,594.9 | 1,435.6 | 1,489.0 | 1,334.9 | 1,178.4 | 1,206.7 | 2,447.4 | 2,762.6 | 3,934.4 |
| Other Expenses | 6,292.2 | 1,531.3 | 1,446.1 | 1,612.9 | 1,647 | 1,452 | 1,168 | 1,134.2 | 1,285.9 | 1,152.9 | 999.9 | 969.7 | 988.5 | 971.6 | 896.5 | 944.7 | 1,048.4 | 1,211.5 | 1,474.7 |
| Operating Expenses | 6,292.2 | 3,590.7 | 3,435.2 | 3,952.5 | 3,997.3 | 3,393 | 2,974 | 2,883.1 | 3,009.5 | 2,808.1 | 2,594.9 | 2,405.3 | 2,477.5 | 2,306.5 | 2,074.9 | 2,151.4 | 3,495.8 | 3,974.1 | 5,409.1 |
| Operating Income | |||||||||||||||||||
| Operating Income | 826.2 | 165.4 | 274.4 | 325.7 | 1,641.3 | 923 | 905 | 609.5 | 445.3 | 477.6 | 432.8 | 350.6 | 310.7 | 467.4 | 130.3 | 212.1 | 204.3 | (115.9) | (208.8) |
| Interest Expense | 157 | 149.6 | 132.5 | 93 | 72.4 | 57 | 48 | 41.0 | 36.0 | 32.2 | 29.1 | 19.2 | 15.3 | 9.1 | 12.1 | 14.9 | 19.8 | 27.2 | 42.6 |
| Interest Income | 0 | 537.3 | 545.7 | 357.4 | 191.3 | 206 | 298 | 237.4 | 146.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||
| EBITDA | 1,199.4 | 522.4 | 595.4 | 586.2 | 1,872.1 | 1,129 | 1,082 | 776.4 | 609.4 | 608.8 | 547.5 | 455.4 | 400.9 | 551.4 | 219.2 | 307.6 | 306.6 | 6.5 | (71.4) |
| EBIT | 983.2 | 315 | 406.9 | 418.7 | 1,713.7 | 980 | 953 | 650.5 | 481.3 | 509.8 | 461.9 | 369.8 | 326.0 | 476.5 | 142.4 | 227.0 | 224.2 | (88.7) | (166.2) |
| Income Before Tax | 826.2 | 165.4 | 274.4 | 325.7 | 1,641.3 | 923 | 905 | 609.5 | 445.3 | 477.6 | 432.8 | 350.6 | 310.7 | 467.4 | 130.3 | 212.1 | 204.3 | (115.9) | (208.8) |
| Income Tax Expense | 201 | 32.8 | 58.9 | 60.4 | 392.2 | 223 | 195 | 133.6 | 23.5 | 134.1 | 143.9 | 116.3 | 123.6 | 165.7 | 51.7 | 83.2 | 70.1 | (43.4) | (86.4) |
| Net Income | 621.8 | 131.1 | 216.8 | 263 | 1,241.1 | 696 | 707 | 474.5 | 423.0 | 343.0 | 288.1 | 233.5 | 186.4 | 301.0 | 78.3 | 127.8 | 122.4 | (84.0) | (143.0) |
| Per Share Data | |||||||||||||||||||
| EPS (Basic) | 6.02 | 1.26 | 2.08 | 2.46 | 11.18 | 6.18 | 6.26 | 4.21 | 3.79 | 3.10 | 2.65 | 2.18 | 1.74 | 2.83 | 0.74 | 1.22 | 1.18 | -0.81 | -1.37 |
| EPS (Diluted) | 6.00 | 1.26 | 2.07 | 2.45 | 11.14 | 6.16 | 6.22 | 4.19 | 3.76 | 3.09 | 2.62 | 2.15 | 1.71 | 2.77 | 0.73 | 1.20 | 1.18 | -0.81 | -1.37 |
| Shares Outstanding | 103.3 | 103.9 | 104.3 | 107 | 111 | 112.7 | 113.1 | 112.6 | 111.7 | 110.5 | 108.4 | 106.9 | 107.0 | 106.3 | 105.2 | 104.1 | 104.0 | 104.0 | 104.0 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||
| Cash & Cash Equivalents | 1,387.3 | 1,803.5 | 3,661.1 | 1,286.9 | 1,286 | 1,321 | 1,530.4 | 1,503.3 | 1,428.6 | 1,027.4 | 1,050.5 | 1,211.5 | 858.3 | 698.4 | 418.3 | 728.7 | 583.0 | 723.7 | 906.4 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 432.6 | 436.1 | 585.1 | 389.1 | 452 | 386 | 335.4 | 413.0 | 311.1 | 299.8 | 256.7 | 276.6 | 236.9 | 259.8 | 227.8 | 234.5 | 266.4 | 298.6 | 338.7 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (2,104.3) | (1,979.5) | (1,624.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | (432.6) | 0 | 0 | 0 | 0 | (1,707) | (1,865.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 1,387.3 | 2,239.6 | 4,246.2 | 1,676 | 1,738 | 0 | 0 | 1,916.3 | 1,698.3 | 1,305.9 | 1,284.1 | 1,466.7 | 1,071.7 | 887.0 | 646.1 | 963.3 | 849.5 | 1,022.2 | 1,245.1 |
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment | 1,106.2 | 959.8 | 978.9 | 884.9 | 755 | 711 | 733.4 | 457.8 | 439.6 | 434.1 | 410.0 | 395.3 | 361.3 | 343.4 | 337.6 | 345.9 | 358.6 | 397.2 | 439.0 |
| Goodwill | 1,819.3 | 1,804.3 | 1,807.5 | 1,798.2 | 1,588 | 1,379 | 1,150.9 | 1,144.2 | 1,113.0 | 1,017.4 | 964.3 | 959.9 | 846.0 | 845.9 | 818.4 | 812.0 | 801.0 | 806.2 | 827.3 |
| Intangible Assets | 100 | 799.1 | 806.2 | 833.6 | 805 | 779 | 671.5 | 109.4 | 99.9 | 78.9 | 48.1 | 55.8 | 46.3 | 57.1 | 60.0 | 70.0 | 78.9 | 87.7 | 100.1 |
| Long-Term Investments | 9,394.3 | 8,647.2 | 8,529.6 | 9,346.5 | 11,103 | 7,105 | 6,306.0 | 6,067.3 | 5,219.2 | 4,957.4 | 4,600.6 | 3,852.7 | 3,177.9 | 2,849.8 | 2,385.9 | 2,390.4 | 1,889.7 | 1,764.7 | 1,415.0 |
| Other Non-Current Assets | (10,500.5) | 414.8 | 384.3 | 361.6 | 448 | (9,974) | (8,861.8) | (16.6) | (5,219.2) | (4,957.4) | (4,600.6) | (3,852.7) | (3,177.9) | (2,849.8) | (2,385.9) | (2,390.4) | (3,128.2) | (3,055.8) | (2,781.4) |
| Total Non-Current Assets | 1,919.3 | 12,669 | 12,556.6 | 13,279.3 | 14,713 | 0 | 0 | 7,778.7 | 1,675.3 | 1,550.4 | 1,444.4 | 1,430.8 | 1,308.5 | 1,283.4 | 1,255.6 | 1,324.8 | 3,128.2 | 3,055.8 | 2,781.4 |
| Total Assets | 16,228.8 | 14,908.6 | 16,802.8 | 14,955.3 | 16,451 | 12,796 | 11,519.2 | 14,376.0 | 13,056.2 | 11,846.1 | 11,016.0 | 10,236.6 | 8,976.8 | 8,402.6 | 5,370.3 | 5,821.8 | 5,530.3 | 5,665.8 | 5,354.5 |
| Current Liabilities | |||||||||||||||||||
| Account Payables | 47.7 | 66.7 | 63.3 | 51 | 87 | 56 | 58.6 | 47.1 | 68.5 | 59.3 | 55.8 | 26.3 | 26.4 | 27.9 | 27.5 | 33.4 | 32.0 | 37.1 | 73.7 |
| Short-Term Debt | 81.3 | 643.8 | 853.3 | 920.3 | 538 | 516 | 438.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 243.3 | 240.8 | 228.9 | 207.9 | 202.8 | 192.2 | 170.7 | 155.6 | 144.7 | 144.8 | 148.1 | 155.8 |
| Other Current Liabilities | (1,126.7) | 5,397.6 | 7,568.4 | 5,732.9 | 5,638 | (1,097) | (844.9) | (350.1) | (364.6) | (346.0) | (320.5) | (293.9) | (280.8) | (67.4) | (231.2) | (377.8) | (176.7) | (185.1) | (701.9) |
| Total Current Liabilities | 0 | 7,011.7 | 9,317.1 | 7,587.7 | 7,462 | 0 | 0 | 283.4 | 313.9 | 298.6 | 271.3 | 235.3 | 218.6 | 198.5 | 183.2 | 178.1 | 176.7 | 185.1 | 229.6 |
| Non-Current Liabilities | |||||||||||||||||||
| Long-Term Debt | 1,684.3 | 1,546.6 | 1,093.9 | 1,091.8 | 1,648 | 1,011 | 568.2 | 572.0 | 732.8 | 731.8 | 576.0 | 587.3 | 310.3 | 221.3 | 300.0 | 293.8 | 259.3 | 294.0 | 306.6 |
| Deferred Tax Liabilities | 312.7 | 139.1 | 63.6 | 16.3 | 345 | 291 | 266.1 | 217.1 | 219.3 | 242.2 | 133.1 | 95.1 | 54.8 | 37.0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 8,353.2 | 843.9 | 1,022 | 1,112.1 | 715 | (1,870) | (1,409.4) | 4,072.8 | 3,369.8 | 3,097.4 | 4,566.5 | 4,204.8 | 0 | (429.0) | (300.0) | (293.8) | (259.3) | (294.0) | (306.6) |
| Total Non-Current Liabilities | 10,704.5 | 2,969.9 | 2,622.9 | 2,686.4 | 3,206 | 0 | 0 | 1,032.4 | 1,032.9 | 1,047.8 | 926.1 | 89.3 | 557.2 | 437.4 | 300.0 | 130.0 | 259.3 | 294.0 | 306.6 |
| Total Liabilities | 10,729.3 | 9,981.6 | 11,940 | 10,274.1 | 10,668 | 7,874 | 7,094.2 | 10,630.6 | 9,573.2 | 8,831.8 | 8,254.4 | 7,660.6 | 6,520.6 | 6,050.8 | 3,335.4 | 3,828.1 | 3,497.4 | 3,691.5 | 3,314.1 |
| Stockholders' Equity | |||||||||||||||||||
| Common Stock | 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 |
| Retained Earnings | 4,011.8 | 3,617.3 | 3,710.6 | 3,714.3 | 3,680 | 2,655 | 2,161.0 | 1,644.2 | 1,311.1 | 1,046.8 | 846.7 | 662.3 | 520.8 | 387.0 | 124.8 | 72.1 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | (256.7) | (496.4) | (655.8) | (868.9) | (92) | 40 | (41.5) | (160.6) | (67.5) | (230.4) | (239.0) | (199.1) | (145.5) | (150.6) | (177.5) | (149.2) | (147.5) | (261.5) | (95.3) |
| Total Stockholders' Equity | 5,499.5 | 4,908.5 | 4,848.1 | 4,657.8 | 5,767 | 4,910 | 4,420.5 | 3,741.9 | 3,480.0 | 3,008.2 | 2,758.5 | 2,572.9 | 2,453.0 | 2,348.1 | 2,028.6 | 1,980.0 | 2,019.8 | 1,891.8 | 1,930.8 |
| Total Liabilities & Equity | 16,228.8 | 14,908.6 | 16,802.8 | 14,955.3 | 16,451 | 12,796 | 11,519.2 | 14,376.0 | 13,056.2 | 11,846.1 | 11,016.0 | 10,236.6 | 8,976.8 | 8,402.6 | 5,370.3 | 5,821.8 | 5,530.3 | 5,665.8 | 5,354.5 |
| Debt Metrics | |||||||||||||||||||
| Total Debt | 1,905.9 | 2,420.3 | 2,193.8 | 2,281.4 | 2,460 | 1,823 | 1,329.4 | 808.3 | 732.8 | 736.7 | 585.1 | 587.3 | 310.3 | 229.8 | 300.0 | 293.8 | 259.3 | 294.0 | 306.6 |
| Net Debt | 518.6 | 616.8 | (1,467.3) | 994.5 | 1,174 | 502 | (201.0) | (695.0) | (695.8) | (290.7) | (465.4) | (624.2) | (548.0) | (468.6) | (118.3) | (434.9) | (323.7) | (429.7) | (599.8) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||
| Net Income | 621.8 | 132.6 | 216.8 | 265 | 1,249.1 | 700.5 | 709.8 | 475.9 | 421.9 | 343.5 | 288.9 | 234.2 | 187.1 | 301.7 | 78.6 | 129.0 | 134.3 | (72.5) | (122.4) |
| Depreciation & Amortization | 216.2 | 207.4 | 188.5 | 167 | 158.4 | 149.0 | 129.0 | 125.9 | 128.1 | 99.0 | 85.6 | 85.6 | 74.9 | 75.0 | 76.9 | 78.9 | 82.5 | 95.2 | 94.8 |
| Stock-Based Compensation | 0 | 52 | 49.1 | 67.3 | 53.6 | 52 | 42.5 | 41.1 | 37.4 | 34.1 | 24.3 | 19.3 | 22.3 | 14.8 | 15.0 | 15.2 | 14.6 | 8.3 | 10.8 |
| Change in Working Capital | (222.2) | 221 | (271.9) | (341) | 72.7 | 125.1 | 45.1 | 65.4 | 47.5 | (0.2) | 87.3 | 31.3 | 51.7 | 133.9 | (468.7) | (386.1) | (362.7) | (528.9) | (988.4) |
| Other Non-Cash Items | 335 | 284.5 | 171.8 | 621.7 | (313.9) | 67.7 | 23.5 | (0.9) | (30.0) | 9.3 | 38.0 | (18.9) | 24.9 | (34.3) | 429.2 | 328.9 | 386.6 | 509.6 | 875.9 |
| Operating Cash Flow | 950.8 | 897.5 | 354.3 | 780 | 1,219.9 | 1,084.7 | 913.1 | 793.2 | 632.1 | 489.4 | 551.3 | 360.6 | 378.5 | 429.7 | 133.8 | 155.5 | 229.7 | 105.2 | (60.6) |
| Investing Activities | |||||||||||||||||||
| Capital Expenditure | (188.3) | (218.3) | (263.4) | (260) | (160.5) | (114.1) | (107.0) | (118.2) | (134.2) | (132.3) | (123.7) | (97.2) | (87.1) | (83.9) | (69.8) | (88.7) | (42.3) | (88.6) | (128.7) |
| Acquisitions | (5.1) | (13.3) | (24.7) | (278) | (186.8) | (461.6) | (120.7) | (79.2) | (83.0) | (106.7) | (26.7) | (163.3) | (5.8) | (32.5) | (6.9) | (15.8) | (50.4) | (39.0) | (69.4) |
| Purchases of Investments | (2,984.4) | (6,298.8) | (1,470.1) | (3,144) | (6,348.3) | (2,872.9) | (2,340.8) | (3,157.9) | (1,970.6) | (2,062.7) | (2,123.8) | (1,969.0) | (1,532.7) | (1,796.3) | (1,005.8) | (1,532.8) | (965.1) | (1,043.4) | (623.9) |
| Sales/Maturities of Investments | 2,012 | 5,532 | 2,560.2 | 3,165 | 3,106.5 | 2,479.6 | 2,334.1 | 2,135.2 | 1,809.0 | 1,681.6 | 1,287.1 | 1,310.4 | 1,116.4 | 1,452.9 | 998.0 | 1,313.4 | 897.4 | 397.7 | 486.2 |
| Other Investing Activities | (293.3) | 539.7 | (202.5) | 122 | 196 | (446.2) | (217.8) | (0.6) | (8.3) | 9.9 | 12.7 | 82.5 | 44.2 | 25.2 | 54.2 | 44.9 | 71.4 | (32.2) | (33.6) |
| Investing Cash Flow | (1,459.1) | (458.7) | 599.5 | (395) | (3,393.1) | (1,415.1) | (452.2) | (1,220.6) | (387.2) | (610.1) | (974.4) | (836.7) | (465.2) | (434.6) | (30.3) | (279.0) | (89.0) | (805.5) | (369.5) |
| Financing Activities | |||||||||||||||||||
| Net Debt Issuance | 258.1 | 230.3 | (69.2) | (169.6) | 644.6 | 515 | 196 | 1.3 | (5.5) | 154.8 | (5.2) | 269.4 | 80.9 | (70.5) | 1.1 | 32.0 | (44.7) | (15.2) | (88.2) |
| Stock Repurchased | (122.3) | (68.5) | (72.7) | (440.7) | (99.2) | (138.6) | (2) | (18.8) | 0 | (0.5) | 0 | 0 | (64.6) | 0 | (2.5) | 242.5 | 0 | 0 | 0 |
| Dividends Paid | (223) | (220.7) | (216.6) | (217) | (213) | (198.7) | (188.4) | (178.5) | (159.3) | (131.5) | (108.5) | (89.9) | (51.3) | (44.7) | (25.2) | (142.5) | (92.4) | (21.3) | (68.8) |
| Other Financing Activities | 244.6 | (2,250.5) | 1,781.6 | 451.3 | 1,793.7 | (63.4) | (450.6) | 710.8 | 292.9 | 84.0 | 380.1 | 657.6 | 287.8 | 328.9 | (388.5) | 331.4 | (153.6) | 554.2 | (57.3) |
| Financing Cash Flow | 164.4 | (2,309.4) | 1,423.1 | (376) | 2,126.1 | 113.9 | (445.1) | 514.7 | 128.0 | 106.8 | 266.4 | 837.1 | 252.8 | 213.7 | (414.0) | 220.9 | (281.3) | 517.6 | (214.3) |
| Cash Position | |||||||||||||||||||
| Net Change in Cash | (330.8) | (1,887.2) | 2,381.8 | (4) | (47.5) | (210.5) | 18.8 | 79.9 | 381.1 | (21.2) | (162.8) | 355.2 | 164.3 | 208.9 | (310.4) | 97.4 | (140.6) | (182.7) | (644.4) |
| Cash at Beginning | 1,718.1 | 3,605.3 | 1,223.5 | 1,228 | 1,275.5 | 1,486.0 | 1,467.1 | 1,387.2 | 1,006.1 | 1,027.3 | 1,190.1 | 834.8 | 670.5 | 418.3 | 728.7 | 631.3 | 723.7 | 906.4 | 1,550.8 |
| Cash at End | 1,387.3 | 1,718.1 | 3,605.3 | 1,224 | 1,228 | 1,275.5 | 1,486.0 | 1,467.1 | 1,387.2 | 1,006.1 | 1,027.3 | 1,190.1 | 834.8 | 627.2 | 418.3 | 728.7 | 583.0 | 723.7 | 906.4 |
| Free Cash Flow | 762.5 | 679.2 | 90.9 | 520 | 1,059.4 | 970.6 | 806.1 | 675.0 | 497.9 | 357.2 | 427.6 | 263.4 | 291.3 | 345.8 | 64.0 | 66.8 | 187.4 | 16.5 | (189.4) |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | 7,445 | 6,120.7 | 5,998.1 | 7,594.2 | 9,213.9 | 7,080 | 6,199 | 5,745.1 | 5,768.6 | 5,575.8 | 5,175.5 | 4,677.9 | 4,956.1 | 4,541.8 | 3,820.6 | 3,906.6 | 4,046.8 | 4,367.7 | 6,076.1 |
| Gross Profit | 7,118.4 | 3,756.1 | 3,709.6 | 4,278.2 | 5,638.6 | 4,316 | 3,879 | 3,492.7 | 3,454.8 | 3,285.7 | 3,027.6 | 2,755.9 | 2,788.2 | 2,773.9 | 2,205.2 | 2,363.5 | 3,700.1 | 3,858.2 | 5,200.3 |
| Operating Income | 826.2 | 165.4 | 274.4 | 325.7 | 1,641.3 | 923 | 905 | 609.5 | 445.3 | 477.6 | 432.8 | 350.6 | 310.7 | 467.4 | 130.3 | 212.1 | 204.3 | (115.9) | (208.8) |
| Net Income | 621.8 | 131.1 | 216.8 | 263 | 1,241.1 | 696 | 707 | 474.5 | 423.0 | 343.0 | 288.1 | 233.5 | 186.4 | 301.0 | 78.3 | 127.8 | 122.4 | (84.0) | (143.0) |
| EPS (Diluted) | 6.00 | 1.26 | 2.07 | 2.45 | 11.14 | 6.16 | 6.22 | 4.19 | 3.76 | 3.09 | 2.62 | 2.15 | 1.71 | 2.77 | 0.73 | 1.20 | 1.18 | -0.81 | -1.37 |
| Balance Sheet | |||||||||||||||||||
| Cash & Equivalents | 1,387.3 | 1,803.5 | 3,661.1 | 1,286.9 | 1,286 | 1,321 | 1,530.4 | 1,503.3 | 1,428.6 | 1,027.4 | 1,050.5 | 1,211.5 | 858.3 | 698.4 | 418.3 | 728.7 | 583.0 | 723.7 | 906.4 |
| Total Assets | 16,228.8 | 14,908.6 | 16,802.8 | 14,955.3 | 16,451 | 12,796 | 11,519.2 | 14,376.0 | 13,056.2 | 11,846.1 | 11,016.0 | 10,236.6 | 8,976.8 | 8,402.6 | 5,370.3 | 5,821.8 | 5,530.3 | 5,665.8 | 5,354.5 |
| Total Debt | 1,905.9 | 2,420.3 | 2,193.8 | 2,281.4 | 2,460 | 1,823 | 1,329.4 | 808.3 | 732.8 | 736.7 | 585.1 | 587.3 | 310.3 | 229.8 | 300.0 | 293.8 | 259.3 | 294.0 | 306.6 |
| Stockholders' Equity | 5,499.5 | 4,908.5 | 4,848.1 | 4,657.8 | 5,767 | 4,910 | 4,420.5 | 3,741.9 | 3,480.0 | 3,008.2 | 2,758.5 | 2,572.9 | 2,453.0 | 2,348.1 | 2,028.6 | 1,980.0 | 2,019.8 | 1,891.8 | 1,930.8 |
| Cash Flow | |||||||||||||||||||
| Operating Cash Flow | 950.8 | 897.5 | 354.3 | 780 | 1,219.9 | 1,084.7 | 913.1 | 793.2 | 632.1 | 489.4 | 551.3 | 360.6 | 378.5 | 429.7 | 133.8 | 155.5 | 229.7 | 105.2 | (60.6) |
| Capital Expenditure | (188.3) | (218.3) | (263.4) | (260) | (160.5) | (114.1) | (107.0) | (118.2) | (134.2) | (132.3) | (123.7) | (97.2) | (87.1) | (83.9) | (69.8) | (88.7) | (42.3) | (88.6) | (128.7) |
| Free Cash Flow | 762.5 | 679.2 | 90.9 | 520 | 1,059.4 | 970.6 | 806.1 | 675.0 | 497.9 | 357.2 | 427.6 | 263.4 | 291.3 | 345.8 | 64.0 | 66.8 | 187.4 | 16.5 | (189.4) |