FNF - Fidelity National Financial, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$54.50
DETAILS
HIGH:
$58.00
LOW:
$51.00
MEDIAN:
$54.50
CONSENSUS:
$54.50
UPSIDE:
10.03%
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||
| Revenue | 14,505 | 13,355 | 11,521 | 11,455 | 15,066 | 10,702 | 8,469 | 7,594 | 7,663 | 7,257 | 6,664 | 8,024 | 7,440 | 6,668 | 4,800 | 5,413.3 | 5,828.4 | 4,251.2 | 5,523.2 | 9,436.1 | 9,654.6 | 8,295.8 | 7,715.2 | 5,082.6 | 3,490.5 | 2,554.7 |
| Cost of Revenue | 262 | 6,285 | 5,863 | 4,316 | 6,094 | 3,898 | 2,498 | 2,280 | 2,327 | 2,155 | 1,977 | 1,699 | 2,080 | 1,879 | 1,633 | 2,007.6 | 1,736.1 | 1,839.0 | 1,763.3 | 2,521.8 | 2,541.0 | 311.9 | 287.1 | 179.3 | 134.5 | 97.2 |
| Gross Profit | 14,243 | 7,070 | 5,658 | 7,139 | 8,972 | 6,804 | 5,971 | 5,314 | 5,336 | 5,102 | 4,687 | 6,325 | 5,360 | 4,789 | 3,167 | 3,405.7 | 4,092.3 | 2,412.2 | 3,759.9 | 6,914.3 | 7,113.6 | 7,983.9 | 7,428.1 | 4,903.3 | 3,355.9 | 2,457.5 |
| 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 |
| SG&A Expenses | 3,437 | 3,148 | 2,908 | 3,192 | 3,528 | 2,951 | 2,696 | 2,538 | 2,460 | 2,275 | 2,137 | 2,540 | 2,061 | 1,834 | 1,568 | 1,578.6 | 3,601.5 | 2,540 | 3,399.2 | 3,225.3 | 3,224.7 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses | 9,374 | 2,180 | 2,057 | 2,217 | 1,886 | 2,069 | 1,906 | 2,026 | 2,012 | 1,872 | 1,780 | 3,393 | 2,683 | 2,209 | 1,194 | 1,278.4 | 145.9 | 151.9 | 185.0 | 2,745.8 | 2,280.9 | 6,799.8 | 6,007.4 | 4,052.0 | 2,842.3 | 2,232.3 |
| Operating Expenses | 12,811 | 5,328 | 4,965 | 5,409 | 5,414 | 5,020 | 4,602 | 4,564 | 4,472 | 4,147 | 3,917 | 5,933 | 4,744 | 4,043 | 2,762 | 2,857 | 3,747.4 | 2,691.9 | 3,584.2 | 5,971.1 | 5,505.6 | 6,799.8 | 6,007.4 | 4,052.0 | 2,842.3 | 2,232.3 |
| Operating Income | ||||||||||||||||||||||||||
| Operating Income | 1,432 | 1,742 | 693 | 1,730 | 3,558 | 1,784 | 1,369 | 750 | 864 | 955 | 770 | 392 | 616 | 746 | 405 | 548.7 | 344.9 | (279.7) | 175.7 | 943.2 | 1,607.9 | 1,184.1 | 1,420.6 | 851.3 | 513.6 | 225.2 |
| Interest Expense | 242 | 209 | 174 | 115 | 114 | 90 | 47 | 43 | 48 | 64 | 73 | 127 | 73 | 64 | 57 | 46.2 | 36.7 | 58.6 | 54.9 | 210.0 | 172.3 | 47.2 | 43.1 | 34.1 | 15.7 | 15.5 |
| Interest Income | 2,945 | 2,839 | 2,376 | 1,834 | 1,491 | 844 | 138 | 108 | 131 | 126 | 121 | 126 | 127 | 143 | 143 | 135 | 154.5 | 134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | ||||||||||||||||||||||||||
| EBITDA | 2,518 | 2,690 | 1,460 | 2,336 | 4,104 | 2,170 | 1,594 | 975 | 1,301 | 1,450 | 1,253 | 995 | 898 | 942 | 538 | 685.3 | 509.2 | (78.3) | 360.7 | 1,613.9 | 2,186.5 | 1,327.0 | 1,691.7 | 959.5 | 629.5 | 328.7 |
| EBIT | 1,674 | 1,951 | 867 | 1,845 | 3,672 | 1,874 | 1,416 | 793 | 912 | 1,019 | 843 | 519 | 689 | 810 | 462 | 594.9 | 381.6 | (221.1) | 230.6 | 1,153.2 | 1,780.3 | 1,231.3 | 1,463.7 | 885.4 | 529.3 | 240.6 |
| Income Before Tax | 1,432 | 1,758 | 710 | 1,745 | 3,622 | 1,799 | 1,369 | 750 | 864 | 955 | 770 | 392 | 616 | 746 | 405 | 548.7 | 344.9 | (279.7) | 175.7 | 943.2 | 1,607.9 | 1,184.1 | 1,420.6 | 851.3 | 513.6 | 225.2 |
| Income Tax Expense | 753 | 367 | 192 | 439 | 813 | 322 | 308 | 120 | 235 | 347 | 274 | 312 | 195 | 242 | 131 | 189.8 | 106.8 | (119.9) | 46.8 | 350.9 | 573.4 | 438.1 | 539.8 | 306.5 | 0 | 0 |
| Net Income | 602 | 1,270 | 517 | 1,294 | 2,797 | 1,427 | 1,062 | 628 | 771 | 650 | 527 | 583 | 394 | 607 | 369 | 370.1 | 222.3 | (179) | 129.8 | 437.8 | 964.1 | 741.0 | 861.8 | 531.7 | 302.0 | 128.1 |
| Per Share Data | ||||||||||||||||||||||||||
| EPS (Basic) | 2.22 | 4.69 | 1.91 | 4.71 | 8.50 | 5.02 | 3.89 | 2.30 | 2.44 | 1.92 | 1.51 | 2.09 | 1.75 | 2.74 | 1.69 | 1.64 | 0.99 | -0.85 | 0.60 | 2.40 | 5.56 | 4.27 | 4.97 | 3.06 | 1.74 | 0.74 |
| EPS (Diluted) | 2.21 | 4.65 | 1.91 | 4.67 | 8.44 | 4.99 | 3.83 | 2.26 | 2.38 | 1.92 | 1.51 | 2.09 | 1.71 | 2.68 | 1.66 | 1.61 | 0.97 | -0.85 | 0.59 | 2.39 | 5.55 | 4.27 | 4.97 | 3.06 | 1.74 | 0.74 |
| Shares Outstanding | 271 | 271 | 270 | 275 | 285 | 284 | 273 | 273 | 271 | 338.8 | 348.0 | 278.9 | 230 | 221.2 | 219 | 226.2 | 224.7 | 210 | 216.6 | 182.0 | 173.5 | 173.5 | 173.5 | 173.5 | 173.5 | 173.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||||
| Cash & Cash Equivalents | 2,375 | 3,410 | 2,505 | 2,044 | 3,880 | 2,449 | 992 | 1,257 | 1,110 | 1,323 | 780 | 700 | 1,969 | 1,131.9 | 665.7 | 580.8 | 202.1 | 315.3 | 569.6 | 676.4 | 462.2 | 268.4 | 459.7 | 482.6 | 491.7 | 214.4 |
| Short-Term Investments | 30,483 | 27,639 | 24,052 | 35,685 | 32,481 | 28,356 | 2,966 | 2,478 | 2,111 | 2,919 | 3,592 | 3,359 | 2,985 | 3,201.7 | 50.4 | 128.6 | 348.1 | 788.4 | 427.4 | 848.4 | 645.1 | 508.4 | 0 | 0 | 0 | 0 |
| Net Receivables | 18,024 | 13,851 | 442 | 5,885 | 4,295 | 3,648 | 346 | 0 | 317 | 322 | 0 | 504 | 482 | 479 | 327.3 | 286.4 | 310.6 | 406.1 | 295.1 | 277.5 | 179.0 | 145.4 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | (35,976) | (6,262) | (6,144) | 0 | (2,939) | (2,391) | (3,648) | (4,773) | (4,868) | (4,622) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 261 | (44,900) | 35,976 | 4,201 | 4,941 | (35,450) | 2,939 | 0 | 0 | 21 | 442 | 913 | 0 | 0 | 0 | 995.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 51,143 | 0 | 26,999 | 43,784 | 40,656 | 0 | 4,304 | 4,045 | 2,108 | 343 | 442 | 1,417 | 2,587 | 1,748.5 | 1,092.9 | 4,345.8 | 3,980.4 | 3,459.8 | 3,622.0 | 3,830.0 | 3,098.8 | 922.2 | 459.7 | 482.6 | 491.7 | 214.4 |
| Non-Current Assets | ||||||||||||||||||||||||||
| Property, Plant & Equipment | 525 | 524 | 516 | 555 | 561 | 554 | 586 | 164 | 193 | 616 | 510 | 635 | 645 | 632.1 | 386.7 | 390.8 | 407.5 | 738.7 | 598.0 | 578.5 | 465.6 | 466.5 | 0 | 0 | 0 | 0 |
| Goodwill | 5,272 | 5,271 | 4,830 | 4,642 | 4,539 | 4,495 | 2,727 | 2,726 | 2,746 | 5,065 | 4,760 | 4,720 | 2,519 | 1,908.5 | 1,452.2 | 1,470.7 | 1,455.2 | 1,581.7 | 1,339.7 | 1,154.3 | 1,051.5 | 959.6 | 0 | 0 | 0 | 0 |
| Intangible Assets | 7,065 | 6,396 | 5,045 | 4,450 | 2,957 | 2,668 | 826 | 918 | 1,016 | 2,005 | 1,917 | 2,096 | 989 | 1,024.7 | 517.4 | 199.2 | 222.9 | 178.2 | 215.8 | 179.3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 42,712 | 35,182 | 4,834 | 39,880 | 37,631 | 31,986 | 4,231 | 3,414 | 3,261 | 4,230 | 4,747 | 4,497 | 3,629 | 3,948.4 | 3,974.2 | 4,225.8 | 4,581.9 | 4,358.2 | 3,345.2 | 3,957.6 | 3,279.7 | 2,798.3 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 2,297 | (47,373) | 67,718 | (1,834) | (1,178) | (39,703) | (110) | (110) | (3,651) | 3,793 | 4,468 | 5,049 | (3,642) | (3,930.4) | (3,517.6) | (3,753.8) | (4,015.6) | (4,231.0) | (3,032.2) | (4,365.3) | (3,588.4) | (4,224.4) | 0 | 0 | 0 | 0 |
| Total Non-Current Assets | 57,871 | 0 | 82,943 | 49,527 | 45,688 | 0 | 8,370 | 7,222 | 3,707 | 6,084 | 6,765 | 7,558 | 3,522 | 3,583.3 | 2,295.5 | 2,365.6 | 2,557.9 | 2,765.1 | 2,466.6 | 1,504.4 | 1,208.5 | 4,224.4 | 0 | 0 | 0 | 0 |
| Total Assets | 109,014 | 95,372 | 80,614 | 65,143 | 60,690 | 50,455 | 10,677 | 8,957 | 13,618 | 21,361 | 20,519 | 13,867 | 10,524 | 10,383.7 | 7,879.5 | 7,910.9 | 7,961.1 | 8,368.2 | 7,556.4 | 7,259.6 | 5,896.2 | 5,074.1 | 7,263.2 | 5,246.0 | 3,848.3 | 3,542.3 |
| Current Liabilities | ||||||||||||||||||||||||||
| Account Payables | 246 | 191 | 339 | 156 | 129 | 115 | 44 | 35 | 39 | 42 | 68 | 81 | 236 | 186 | 48.8 | 57.3 | 54.8 | 66.4 | 60.7 | 5.2 | 1,134.0 | 0 | 0 | 0 | 0 | 0 |
| Short-Term Debt | 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 |
| Deferred Revenue | 0 | 0 | 3 | (541) | (416) | 0 | (101) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.8 | 121.4 | 110 | 109.0 | 114.7 | 130.5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 18,635 | (1,288) | (345) | (489) | 6,354 | (1,062) | (539) | (35) | (570) | 1,763 | 2,012 | 2,128 | (236) | 2,244 | (416.5) | (404.3) | (581.1) | (284.7) | (184.7) | (1,063.0) | (1,241.9) | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 20,966 | 0 | 0 | 0 | 7,170 | 0 | 44 | 35 | 137 | 1,140 | 1,162 | 1,168 | 236 | 103.2 | 46.4 | 129.7 | 116.9 | 119.0 | 128.6 | 130.5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-Current Liabilities | ||||||||||||||||||||||||||
| Long-Term Debt | 4,400 | 4,321 | 3,887 | 3,238 | 3,096 | 2,662 | 838 | 836 | 759 | 987 | 2,793 | 2,803 | 1,323 | 1,344 | 915.8 | 952 | 861.9 | 0 | 0 | 491.2 | 603.3 | 1,370.6 | 659.2 | 493.5 | 0 | 0 |
| Deferred Tax Liabilities | 439 | 2,144 | 1,526 | 71 | 205 | 300 | 284 | 227 | 169 | 629 | 594 | 703 | 144 | 122.6 | 95 | (121.4) | (110) | 0 | 60.6 | 43.7 | 75.8 | 51.2 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 73,774 | 80,408 | 67,256 | 54,847 | 40,204 | (3,493) | 3,283 | 3,161 | 3,168 | 6,292 | 3,397 | 1,857 | 3,436 | 3,706.3 | (1,051.6) | 3,240 | (861.9) | (109.0) | (114.7) | (665.4) | (4,015.1) | (1,451.2) | (659.2) | (493.5) | 0 | 0 |
| Total Non-Current Liabilities | 79,076 | 86,840 | 73,154 | 58,574 | 44,063 | 0 | 4,958 | 1,168 | 4,203 | 4,194 | 4,906 | 5,527 | 1,467 | 5,050.3 | 4,159.8 | 4,313.4 | 4,472.6 | 109.0 | 60.6 | 534.8 | 3,411.8 | 2,393.4 | 3,375.0 | 2,860.2 | 0 | 0 |
| Total Liabilities | 100,042 | 86,840 | 73,154 | 58,574 | 51,233 | 42,063 | 4,968 | 4,329 | 9,151 | 14,463 | 13,931 | 7,080 | 4,982 | 5,153.5 | 4,200.4 | 4,449.2 | 4,626.3 | 5,511.5 | 4,258.5 | 3,729.1 | 3,411.8 | 2,393.4 | 3,375.0 | 2,860.2 | 0 | 0 |
| Stockholders' Equity | ||||||||||||||||||||||||||
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 264.2 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 5,484 | 5,982 | 5,244 | 5,225 | 4,369 | 2,394 | 1,356 | 641 | 217 | 1,784 | 1,374 | 1,150 | 1,096 | 849.4 | 373.4 | 110.3 | (102.4) | (189.0) | 213.1 | 345.5 | 82.8 | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | (1,678) | (2,052) | (2,119) | (2,862) | 779 | 1,304 | 43 | (13) | 111 | (13) | (69) | 2 | 37 | 58.5 | (7.1) | 12.6 | 35.6 | (91.8) | (16.6) | (63.0) | (78.9) | (42.3) | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 7,424 | 7,754 | 6,908 | 6,116 | 9,414 | 8,351 | 5,382 | 4,630 | 4,447 | 5,996 | 5,754 | 6,710 | 5,068 | 4,749.1 | 3,655.9 | 3,444.4 | 3,315.7 | 2,805.6 | 3,244.1 | 3,474.4 | 2,480.0 | 2,676.8 | 3,873.4 | 2,253.9 | 1,741.4 | 1,593.5 |
| Total Liabilities & Equity | 109,014 | 95,372 | 80,614 | 65,143 | 60,690 | 50,455 | 10,677 | 8,957 | 13,618 | 21,361 | 20,519 | 13,867 | 10,524 | 10,383.7 | 7,879.5 | 7,910.9 | 7,961.1 | 8,368.2 | 7,556.4 | 7,259.6 | 5,896.2 | 5,074.1 | 7,263.2 | 5,246.0 | 3,848.3 | 3,542.3 |
| Debt Metrics | ||||||||||||||||||||||||||
| Total Debt | 4,768 | 4,706 | 4,281 | 3,656 | 3,510 | 3,076 | 1,280 | 836 | 759 | 2,746 | 2,793 | 2,826 | 1,323 | 1,343.9 | 915.8 | 952 | 861.9 | 1,350.8 | 1,167.7 | 491.2 | 603.3 | 22.4 | 659.2 | 493.5 | 0 | 0 |
| Net Debt | 2,393 | 1,296 | 1,776 | 1,612 | (370) | 627 | 288 | (421) | (351) | 1,423 | 2,013 | 2,126 | (646) | 212 | 250.1 | 371.2 | 659.8 | 1,035.6 | 598.2 | (185.3) | 141.1 | (246.0) | 199.5 | 10.9 | (491.7) | (214.4) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||
| Net Income | 602 | 1,391 | 518 | 1,152 | 2,442 | 1,452 | 1,076 | 635 | 794 | 692 | 561 | 519 | 419 | 611.7 | 379.1 | 375.6 | 222.3 | (179.0) | 129.8 | 437.8 | 539.0 | 558.2 |
| Depreciation & Amortization | 844 | 739 | 593 | 496 | 645 | 296 | 178 | 182 | 389 | 431 | 410 | 476 | 209 | 131.8 | 76.3 | 90.4 | 127.6 | 142.8 | 130.1 | 460.8 | 102.1 | 95.7 |
| Stock-Based Compensation | 0 | 82 | 60 | 49 | 42 | 39 | 38 | 31 | 44 | 58 | 56 | 51 | 35 | 27.5 | 26.6 | 25.1 | 33.7 | 32.7 | 29.9 | 65.0 | 12.4 | 0 |
| Change in Working Capital | 5,353 | 5,324 | 4,710 | 2,731 | 1,889 | (97) | 159 | (15) | (232) | (29) | (106) | (44) | (176) | 86 | (191.4) | (70.1) | 8.3 | (22.9) | 251.8 | (398.2) | 4.6 | 3.4 |
| Other Non-Cash Items | (277) | (721) | 597 | (73) | (190) | (102) | (2) | 110 | (258) | 10 | 17 | (419) | 14 | (206) | (159.4) | (238.5) | 2.2 | (4.2) | (169.7) | 220.8 | 51.8 | (11.4) |
| Operating Cash Flow | 6,522 | 6,815 | 6,478 | 4,355 | 4,090 | 1,578 | 1,121 | 943 | 737 | 1,162 | 917 | 567 | 484 | 620 | 124.9 | 182.5 | 380.3 | 4.6 | 341.9 | 721.1 | 697.5 | 645.8 |
| Investing Activities | ||||||||||||||||||||||
| Capital Expenditure | (147) | (146) | (132) | (138) | (131) | (110) | (96) | (83) | (149) | (290) | (241) | (210) | (145) | (79.2) | (35.9) | (53.9) | (59.8) | (107.3) | (124.6) | (344.8) | (100.2) | (77.6) |
| Acquisitions | (62) | (1,717) | (1,595) | (1,257) | (1,846) | (1,245) | (35) | (59) | (235) | (723) | (152) | (2,362) | (45) | (80.9) | 31.7 | 183.2 | 4.9 | (89.4) | (245.8) | (173.0) | (137.2) | (115.7) |
| Purchases of Investments | (25,691) | (18,901) | (13,985) | (15,719) | (16,014) | (4,814) | (1,262) | (1,498) | (893) | (598) | (1,694) | (1,428) | (979) | (1,166.5) | (1,335) | (1,426.2) | (1,928.7) | (757.3) | (5,169.8) | (2,965.0) | (2,908.1) | (3,249.7) |
| Sales/Maturities of Investments | 16,283 | 12,274 | 6,215 | 6,340 | 10,062 | 3,592 | 831 | 1,193 | 1,081 | 1,219 | 1,158 | 1,236 | 1,087 | 1,012 | 1,365.8 | 1,628.1 | 1,561.2 | 928.8 | 5,520.4 | 3,284.3 | 2,670.6 | 3,061.9 |
| Other Investing Activities | (11) | 628 | 407 | 250 | 480 | 246 | 42 | 93 | 101 | 138 | 358 | 44 | 22 | 4.6 | 122.9 | 1.5 | 53.8 | 0.2 | (495.7) | 82.7 | 60.0 | 13.4 |
| Investing Cash Flow | (9,628) | (7,862) | (9,090) | (10,524) | (7,449) | (2,331) | (520) | (354) | (95) | (254) | (571) | (2,720) | (60) | (310) | 149.5 | 332.7 | (368.6) | (24.9) | (515.6) | (115.7) | (414.9) | (367.7) |
| Financing Activities | ||||||||||||||||||||||
| Net Debt Issuance | 191 | 453 | 666 | 150 | 449 | 1,246 | 0 | 72 | (211) | (70) | 1 | 691 | 341 | 122 | (16) | 90.2 | (251.4) | 116.9 | 541.0 | (231.9) | 800.4 | 0.1 |
| Stock Repurchased | (289) | (34) | (24) | (553) | (463) | (236) | (86) | (20) | (70) | (276) | (498) | (2) | (34) | (38) | (86.2) | (117.6) | (74.9) | (46.0) | (187.2) | (145.7) | (70.9) | 0 |
| Dividends Paid | (546) | (532) | (500) | (489) | (446) | (389) | (344) | (328) | (278) | (239) | (237) | (203) | (153) | (128.7) | (105.1) | (156.6) | (139) | (226.6) | (262.2) | (195.9) | (841.2) | (438) |
| Other Financing Activities | 2,903 | 1,872 | 2,968 | 5,002 | 5,477 | 1,483 | (37) | (166) | (470) | 6 | 492 | 534 | (325) | 96 | (5.2) | (6.7) | 18.6 | 5.6 | 10.2 | 137.4 | 1,030.7 | 68.3 |
| Financing Cash Flow | 2,263 | 1,759 | 3,093 | 4,095 | 5,000 | 2,096 | (482) | (442) | (999) | (588) | (238) | 1,087 | 340 | 51.6 | (204.6) | (185.9) | (112.1) | (150.0) | 101.8 | (436.1) | (128.3) | (369.6) |
| Cash Position | ||||||||||||||||||||||
| Net Change in Cash | (843) | 712 | 481 | (2,074) | 1,641 | 1,343 | 119 | 147 | (357) | 320 | 108 | (1,066) | 764 | 361.6 | 69.8 | 329.3 | (100.4) | (170.4) | (71.9) | 169.3 | 154.2 | (91.5) |
| Cash at Beginning | 3,479 | 2,767 | 2,286 | 4,360 | 2,719 | 1,376 | 1,257 | 1,110 | 992 | 672 | 564 | 1,630 | 866 | 504.4 | 434.6 | 105.3 | 205.7 | 376.1 | 448.0 | 278.7 | 73.2 | 164.7 |
| Cash at End | 2,636 | 3,479 | 2,767 | 2,286 | 4,360 | 2,719 | 1,376 | 1,257 | 635 | 992 | 672 | 564 | 1,630 | 866 | 504.4 | 434.6 | 105.3 | 205.7 | 376.1 | 448.0 | 227.4 | 73.2 |
| Free Cash Flow | 6,375 | 6,669 | 6,346 | 4,217 | 3,959 | 1,468 | 1,025 | 860 | 588 | 872 | 676 | 357 | 339 | 540.8 | 89 | 128.6 | 320.5 | (102.7) | 217.3 | 376.4 | 597.3 | 568.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||
| Revenue | 14,505 | 13,355 | 11,521 | 11,455 | 15,066 | 10,702 | 8,469 | 7,594 | 7,663 | 7,257 | 6,664 | 8,024 | 7,440 | 6,668 | 4,800 | 5,413.3 | 5,828.4 | 4,251.2 | 5,523.2 | 9,436.1 | 9,654.6 | 8,295.8 | 7,715.2 | 5,082.6 | 3,490.5 | 2,554.7 |
| Gross Profit | 14,243 | 7,070 | 5,658 | 7,139 | 8,972 | 6,804 | 5,971 | 5,314 | 5,336 | 5,102 | 4,687 | 6,325 | 5,360 | 4,789 | 3,167 | 3,405.7 | 4,092.3 | 2,412.2 | 3,759.9 | 6,914.3 | 7,113.6 | 7,983.9 | 7,428.1 | 4,903.3 | 3,355.9 | 2,457.5 |
| Operating Income | 1,432 | 1,742 | 693 | 1,730 | 3,558 | 1,784 | 1,369 | 750 | 864 | 955 | 770 | 392 | 616 | 746 | 405 | 548.7 | 344.9 | (279.7) | 175.7 | 943.2 | 1,607.9 | 1,184.1 | 1,420.6 | 851.3 | 513.6 | 225.2 |
| Net Income | 602 | 1,270 | 517 | 1,294 | 2,797 | 1,427 | 1,062 | 628 | 771 | 650 | 527 | 583 | 394 | 607 | 369 | 370.1 | 222.3 | (179) | 129.8 | 437.8 | 964.1 | 741.0 | 861.8 | 531.7 | 302.0 | 128.1 |
| EPS (Diluted) | 2.21 | 4.65 | 1.91 | 4.67 | 8.44 | 4.99 | 3.83 | 2.26 | 2.38 | 1.92 | 1.51 | 2.09 | 1.71 | 2.68 | 1.66 | 1.61 | 0.97 | -0.85 | 0.59 | 2.39 | 5.55 | 4.27 | 4.97 | 3.06 | 1.74 | 0.74 |
| Balance Sheet | ||||||||||||||||||||||||||
| Cash & Equivalents | 2,375 | 3,410 | 2,505 | 2,044 | 3,880 | 2,449 | 992 | 1,257 | 1,110 | 1,323 | 780 | 700 | 1,969 | 1,131.9 | 665.7 | 580.8 | 202.1 | 315.3 | 569.6 | 676.4 | 462.2 | 268.4 | 459.7 | 482.6 | 491.7 | 214.4 |
| Total Assets | 109,014 | 95,372 | 80,614 | 65,143 | 60,690 | 50,455 | 10,677 | 8,957 | 13,618 | 21,361 | 20,519 | 13,867 | 10,524 | 10,383.7 | 7,879.5 | 7,910.9 | 7,961.1 | 8,368.2 | 7,556.4 | 7,259.6 | 5,896.2 | 5,074.1 | 7,263.2 | 5,246.0 | 3,848.3 | 3,542.3 |
| Total Debt | 4,768 | 4,706 | 4,281 | 3,656 | 3,510 | 3,076 | 1,280 | 836 | 759 | 2,746 | 2,793 | 2,826 | 1,323 | 1,343.9 | 915.8 | 952 | 861.9 | 1,350.8 | 1,167.7 | 491.2 | 603.3 | 22.4 | 659.2 | 493.5 | 0 | 0 |
| Stockholders' Equity | 7,424 | 7,754 | 6,908 | 6,116 | 9,414 | 8,351 | 5,382 | 4,630 | 4,447 | 5,996 | 5,754 | 6,710 | 5,068 | 4,749.1 | 3,655.9 | 3,444.4 | 3,315.7 | 2,805.6 | 3,244.1 | 3,474.4 | 2,480.0 | 2,676.8 | 3,873.4 | 2,253.9 | 1,741.4 | 1,593.5 |
| Cash Flow | ||||||||||||||||||||||||||
| Operating Cash Flow | 6,522 | 6,815 | 6,478 | 4,355 | 4,090 | 1,578 | 1,121 | 943 | 737 | 1,162 | 917 | 567 | 484 | 620 | 124.9 | 182.5 | 380.3 | 4.6 | 341.9 | 721.1 | 697.5 | 645.8 | ||||
| Capital Expenditure | (147) | (146) | (132) | (138) | (131) | (110) | (96) | (83) | (149) | (290) | (241) | (210) | (145) | (79.2) | (35.9) | (53.9) | (59.8) | (107.3) | (124.6) | (344.8) | (100.2) | (77.6) | ||||
| Free Cash Flow | 6,375 | 6,669 | 6,346 | 4,217 | 3,959 | 1,468 | 1,025 | 860 | 588 | 872 | 676 | 357 | 339 | 540.8 | 89 | 128.6 | 320.5 | (102.7) | 217.3 | 376.4 | 597.3 | 568.2 | ||||