GFS - GLOBALFOUNDRIES Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$77.45
DETAILS
HIGH:
$125.00
LOW:
$50.00
MEDIAN:
$77.00
CONSENSUS:
$77.45
DOWNSIDE:
9.56%
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Revenue | 1,634 | 1,830 | 1,688 | 1,688 | 1,585 | 1,830 | 1,739 | 1,632 | 1,549 | 1,854 | 1,852 | 1,845 | 1,841 | 2,101 | 2,074 | 1,993 | 1,940 | 1,847 | 1,700 | 1,620 | 1,418 | 1,062.0 | 1,091 | 1,348.7 | 1,348.7 |
| Cost of Revenue | 1,183 | 1,302 | 1,269 | 1,280 | 1,230 | 1,381 | 1,325 | 1,237 | 1,156 | 1,329 | 1,323 | 1,313 | 1,326 | 1,479 | 1,464 | 1,455 | 1,471 | 1,463 | 1,400 | 1,389 | 1,319 | 1,280.1 | 1,225 | 1,529.1 | 1,529.1 |
| Gross Profit | 451 | 528 | 419 | 408 | 355 | 449 | 414 | 395 | 393 | 525 | 529 | 532 | 515 | 622 | 610 | 538 | 469 | 384 | 300 | 231 | 99 | (218.1) | (134) | (180.3) | (180.3) |
| Operating Expenses | |||||||||||||||||||||||||
| R&D Expenses | 132 | 133 | 124 | 134 | 127 | 121 | 130 | 121 | 124 | 105 | 108 | 106 | 109 | 110 | 124 | 120 | 128 | 130 | 114 | 132 | 103 | 115.5 | 117 | 121.6 | 121.6 |
| SG&A Expenses | 139 | 107 | 100 | 0 | 0 | 93 | 0 | 0 | 122 | 0 | 0 | 0 | 0 | 0 | 0 | 121 | 116 | 167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses | 0 | 33 | 0 | 78 | 77 | 936 | 99 | 119 | 0 | 117 | 160 | 151 | 116 | 224 | 129 | 0 | 0 | 0 | 134 | 202 | 91 | 157.3 | 99 | 105.6 | 105.6 |
| Operating Expenses | 271 | 273 | 224 | 212 | 204 | 1,150 | 229 | 240 | 246 | 222 | 268 | 257 | 225 | 334 | 253 | 241 | 244 | 297 | 248 | 334 | 194 | 272.8 | 216 | 227.2 | 227.2 |
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 180 | 255 | 195 | 196 | 151 | (701) | 185 | 155 | 147 | 303 | 261 | 275 | 290 | 288 | 357 | 297 | 225 | 87 | 52 | (103) | (95) | (490.9) | (350) | (407.6) | (407.6) |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 11 | 19 | 28 | 26 | 27 | 28 | 28 | 16.3 | 34 | 0 | 0 |
| Interest Income | 0 | 17 | 18 | 17 | 14 | 15 | 15 | 16 | 10 | 8 | 3 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (20.9) | 0 | 40.0 | 40.0 |
| Profitability | |||||||||||||||||||||||||
| EBITDA | 491 | 624 | 523 | 519 | 490 | 594 | 561 | 542 | 547 | 716 | 630 | 603 | 638 | 699 | 752 | 708 | 633 | 514 | 468 | 282 | 282 | 126.2 | 297 | 235.6 | 235.6 |
| EBIT | 180 | 274 | 221 | 196 | 151 | 235 | 186 | 160 | 155 | 333 | 278 | 294 | 295 | 382 | 357 | 297 | 225 | 95 | 52 | (126) | (95) | (499.8) | (315) | (406.7) | (406.7) |
| Income Before Tax | 185 | 274 | 221 | 221 | 195 | (687) | 195 | 167 | 155 | 299 | 243 | 265 | 277 | 676 | 355 | 294 | 207 | 69 | 27 | (154) | (116) | (516.1) | (349) | (249.0) | (249.0) |
| Income Tax Expense | 81 | 74 | (28) | (7) | (16) | 42 | 17 | 12 | 21 | 21 | (6) | 28 | 23 | 8 | 19 | 30 | 29 | 26 | 22 | 20 | 11 | 8.1 | (56) | 17.8 | 17.8 |
| Net Income | 103 | 199 | 248 | 228 | 210 | (730) | 177 | 155 | 133 | 277 | 249 | 240 | 254 | 668 | 337 | 264 | 179 | 44 | 6 | (173) | (126) | (522.3) | (293) | (266.1) | (266.1) |
| Per Share Data | |||||||||||||||||||||||||
| EPS (Basic) | 0.19 | 0.36 | 0.45 | 0.41 | 0.38 | -1.32 | 0.32 | 0.28 | 0.24 | 0.50 | 0.45 | 0.43 | 0.46 | 1.22 | 0.62 | 0.49 | 0.34 | 0.08 | 0.01 | -0.33 | -0.24 | -0.98 | -0.55 | -0.53 | -0.53 |
| EPS (Diluted) | 0.18 | 0.36 | 0.44 | 0.41 | 0.38 | -1.32 | 0.32 | 0.28 | 0.24 | 0.50 | 0.45 | 0.43 | 0.46 | 1.21 | 0.61 | 0.48 | 0.33 | 0.08 | 0.01 | -0.33 | -0.24 | -0.98 | -0.55 | -0.53 | -0.53 |
| Shares Outstanding | 555 | 555.0 | 563.6 | 555 | 554 | 553 | 552 | 554 | 555 | 553 | 553 | 552 | 550 | 546 | 543 | 535 | 532 | 522 | 534.7 | 531.8 | 531.8 | 531.8 | 531.8 | 500 | 500 |
| 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 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents | 1,849 | 1,809 | 2,016 | 1,790 | 1,596 | 2,192 | 2,286 | 2,184 | 2,247 | 2,387 | 1,880 | 1,832 | 2,256 | 2,352 | 2,541 | 2,474 | 3,264 | 2,939 | 1,019 | 804.7 | 0 | 908.1 | (997.3) |
| Short-Term Investments | 1,154 | 1,241 | 1,268 | 1,305 | 1,281 | 1,194 | 1,187 | 1,183 | 1,110 | 1,033 | 1,014 | 955 | 653 | 701 | 567 | 525 | 0 | 23 | 0 | 0 | 0 | 0 | 1,994.6 |
| Net Receivables | 1,279 | 1,578 | 806 | 945 | 1,397 | 1,393 | 1,266 | 704 | 760 | 1,368 | 1,050 | 891 | 884 | 1,408 | 822 | 875 | 861 | 1,208 | 1,059 | 944.4 | 0 | 829.5 | 0 |
| Inventory | 1,686 | 1,577 | 1,645 | 1,726 | 1,813 | 1,624 | 1,802 | 1,786 | 1,667 | 1,487 | 1,509 | 1,504 | 1,423 | 1,339 | 1,342 | 1,262 | 1,185 | 1,121 | 1,078 | 1,005.3 | 0 | 919.5 | 0 |
| Other Current Assets | 68 | 0 | 591 | 590 | 18 | 13 | 57 | 423 | 430 | 0 | 354 | 341 | 412 | 0 | 347 | 372 | 349 | 0 | 0 | 191.4 | 0 | 608.8 | 0 |
| Total Current Assets | 6,036 | 6,205 | 6,326 | 6,356 | 6,105 | 6,416 | 6,598 | 6,280 | 6,214 | 6,327 | 5,807 | 5,523 | 5,628 | 5,800 | 5,619 | 5,508 | 5,659 | 5,291 | 3,156 | 3,008.2 | 0 | 2,986.7 | 997.3 |
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment | 7,807 | 7,792 | 7,821 | 8,000 | 8,125 | 8,260 | 9,442 | 9,744 | 10,304 | 10,164 | 10,594 | 10,789 | 10,829 | 10,596 | 10,218 | 9,410 | 9,173 | 8,713 | 8,466 | 8,290.5 | 0 | 8,226.2 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 75 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 18.0 | 0 |
| Intangible Assets | 1,366 | 1,368 | 940 | 722 | 739 | 585 | 552 | 461 | 481 | 373 | 381 | 381 | 369 | 345 | 298 | 329 | 365 | 359 | 0 | 471.1 | 0 | 529.9 | 0 |
| Long-Term Investments | 1,222 | 939 | 978 | 823 | 820 | 1,048 | 1,096 | 778 | 807 | 578 | 466 | 516 | 323 | 509 | 365 | 263 | 326 | 0 | 0 | 54.0 | 0 | 49.4 | 0 |
| Other Non-Current Assets | 275 | 837 | 643 | 902 | 440 | 227 | 220 | 664 | 648 | 343 | 596 | 606 | 666 | 281 | 708 | 684 | 379 | 294 | 627 | 572.7 | 0 | 67.8 | (997.3) |
| Total Non-Current Assets | 10,861 | 10,936 | 10,382 | 10,447 | 10,374 | 10,383 | 11,507 | 11,647 | 12,240 | 11,717 | 12,037 | 12,292 | 12,187 | 12,041 | 11,589 | 10,686 | 10,243 | 9,737 | 9,491 | 9,388.3 | 0 | 9,334.9 | (997.3) |
| Total Assets | 16,897 | 17,141 | 16,708 | 16,803 | 16,479 | 16,799 | 18,105 | 17,927 | 18,454 | 18,044 | 17,844 | 17,815 | 17,815 | 17,841 | 17,208 | 16,194 | 15,902 | 15,028 | 12,647 | 12,396.5 | 0 | 12,321.6 | 0 |
| Current Liabilities | |||||||||||||||||||||||
| Account Payables | 419 | 0 | 513 | 389 | 430 | 406 | 2,003 | 2,105 | 2,153 | 511 | 2,321 | 2,320 | 2,400 | 532 | 3,375 | 2,793 | 2,780 | 551 | 0 | 36.9 | 0 | 414.5 | 0 |
| Short-Term Debt | 84 | 86 | 62 | 60 | 57 | 753 | 541 | 534 | 542 | 571 | 199 | 221 | 205 | 223 | 244 | 262 | 281 | 297 | 371 | 381.7 | 0 | 381.8 | 0 |
| Deferred Revenue | 633 | 0 | 0 | 0 | 922 | 968 | 0 | 0 | 0 | 1,010 | 0 | 0 | 0 | 702 | 0 | 0 | 0 | 562 | 0 | 0 | 0 | 145.0 | 0 |
| Other Current Liabilities | 588 | 2,282 | 1,029 | 1,407 | 128 | 305 | 86 | 108 | 111 | 151 | 176 | 188 | 219 | 200 | 142 | 145 | 143 | 234 | 1,958 | 1,194.2 | 0 | 352.7 | 0 |
| Total Current Liabilities | 2,329 | 2,368 | 2,087 | 2,414 | 2,428 | 3,044 | 2,723 | 2,834 | 2,854 | 3,099 | 2,748 | 2,790 | 2,895 | 3,359 | 3,872 | 3,313 | 3,320 | 3,163 | 2,424 | 2,146.2 | 0 | 1,896.1 | 0 |
| Non-Current Liabilities | |||||||||||||||||||||||
| Long-Term Debt | 1,063 | 1,065 | 1,109 | 1,115 | 1,071 | 1,053 | 1,772 | 1,687 | 1,766 | 1,801 | 2,181 | 2,208 | 2,310 | 2,288 | 1,972 | 1,908 | 1,830 | 1,716 | 1,725 | 1,794.2 | 0 | 1,956.1 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 8.4 | 0 |
| Other Non-Current Liabilities | 559 | 1,238 | 420 | 488 | 469 | 475 | 1,343 | 1,662 | 1,793 | 288 | 1,512 | 1,950 | 1,991 | 318 | 1,768 | 1,796 | 1,895 | 308 | 1,646 | 1,150.6 | (7,241.5) | 745.4 | (9,019.1) |
| Total Non-Current Liabilities | 2,624 | 2,790 | 2,855 | 2,921 | 2,947 | 2,931 | 3,800 | 3,794 | 4,303 | 3,794 | 4,265 | 4,451 | 4,613 | 4,522 | 4,255 | 4,223 | 4,243 | 3,832 | 3,721 | 3,317.9 | (7,241.5) | 3,184.1 | (9,019.1) |
| Total Liabilities | 5,149 | 5,158 | 4,942 | 5,335 | 5,375 | 5,975 | 6,523 | 6,628 | 7,157 | 6,893 | 7,013 | 7,241 | 7,508 | 7,881 | 8,127 | 7,536 | 7,563 | 6,995 | 6,145 | 5,464.1 | (7,241.5) | 5,080.1 | (9,019.1) |
| Stockholders' Equity | |||||||||||||||||||||||
| Common Stock | 11 | 24,231 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11,887 | 10 | 0 | 10 | 0 |
| Retained Earnings | (12,278) | (12,381) | (12,580) | (12,828) | (13,056) | (13,266) | (12,536) | (12,713) | (12,868) | (13,001) | (13,278) | (13,527) | (13,767) | (14,021) | (14,689) | (15,026) | (15,290) | (15,469) | (15,512) | (15,518.0) | 0 | (15,218.5) | 0 |
| Accumulated Other Comprehensive Income | 110 | 78 | 112 | 136 | 53 | 17 | 87 | 40 | 41 | 67 | 54 | 77 | 100 | 92 | (48) | (51) | 21 | (54) | 10,127 | 10,530.1 | 7,176.4 | 10,677.4 | 9,019.1 |
| Total Stockholders' Equity | 11,693 | 11,928 | 11,712 | 11,415 | 11,054 | 10,776 | 11,533 | 11,252 | 11,251 | 11,104 | 10,787 | 10,529 | 10,260 | 9,913 | 9,040 | 8,607 | 8,282 | 7,975 | 6,502 | 6,870.4 | 7,241.5 | 7,176.4 | 9,019.1 |
| Total Liabilities & Equity | 16,897 | 17,141 | 16,708 | 16,803 | 16,479 | 16,799 | 18,105 | 17,927 | 18,454 | 18,044 | 17,844 | 17,815 | 17,815 | 17,841 | 17,208 | 16,194 | 15,902 | 15,028 | 12,647 | 12,396.5 | 0 | 12,321.6 | 9,019.1 |
| Debt Metrics | |||||||||||||||||||||||
| Total Debt | 1,724 | 1,638 | 1,663 | 1,684 | 1,631 | 2,320 | 2,849 | 2,753 | 3,100 | 2,754 | 2,719 | 2,783 | 2,898 | 2,856 | 2,601 | 2,584 | 2,560 | 2,439 | 2,541 | 2,645.9 | 0 | 2,802.5 | 0 |
| Net Debt | (125) | (171) | (353) | (106) | 35 | 128 | 563 | 569 | 853 | 367 | 839 | 951 | 642 | 504 | 60 | 110 | (704) | (500) | 1,522 | 1,841.2 | 0 | 1,894.4 | 997.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||
| Net Income | 104 | 199 | 249 | 228 | 211 | (729) | 178 | 155 | 134 | 278 | 249 | 237 | 254 | 668 | 337 | 264 | 178 | 42 | 6 | (173) | (127) | (524.2) | (293) | (266.1) | (266.1) |
| Depreciation & Amortization | 311 | 313 | 314 | 335 | 352 | 378 | 396 | 402 | 392 | 402 | 366 | 340 | 343 | 409 | 395 | 411 | 408 | 418 | 416 | 407 | 377 | 626.0 | 612 | 642.3 | 642.3 |
| Stock-Based Compensation | 60 | 58 | 53 | 52 | 42 | 43 | 50 | 51 | 42 | 30 | 41 | 44 | 35 | 44 | 0 | 51 | 53 | 54 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.5 |
| Change in Working Capital | 4 | (602) | 16 | (136) | (144) | (91) | (263) | (168) | (97) | (24) | (218) | (91) | (174) | (217) | (78) | (60) | 189 | 625 | 611 | 89 | (95) | 98.7 | 25 | 83.0 | 83.0 |
| Other Non-Cash Items | (4) | 406 | (31) | (28) | (66) | 850 | (23) | (44) | (6) | (10) | (18) | (8) | (1) | (443) | (27) | (38) | (2) | (106) | 24 | 126 | 0 | (14.2) | (24) | (190.1) | (190.1) |
| Operating Cash Flow | 542 | 374 | 595 | 431 | 331 | 457 | 375 | 402 | 488 | 684 | 416 | 546 | 479 | 491 | 679 | 609 | 845 | 1,147 | 1,110 | 434 | 148 | 199.8 | 267 | 269.6 | 269.6 |
| Investing Activities | |||||||||||||||||||||||||
| Capital Expenditure | (312) | (208) | (189) | (159) | (166) | (135) | (162) | (101) | (229) | (228) | (246) | (399) | (853) | (991) | (613) | (812) | (643) | (649) | (393) | (423) | (302) | (202.8) | (123) | (93.4) | (93.4) |
| Acquisitions | 0 | (451) | (212) | 43 | (19) | 0 | (69) | 0 | 0 | (2) | 260 | 0 | 238 | 0 | 15 | 15 | 0 | 0 | 31 | 219 | 0 | 0 | 0 | 2.1 | 2.1 |
| Purchases of Investments | (390) | 0 | (457) | (388) | (397) | (349) | (480) | (77) | (697) | (298) | (1,121) | (718) | (187) | (256) | (256) | (790) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 642 | 0 | 444 | 365 | 336 | 363 | 418 | 273 | 326 | 294 | 651 | 222 | 212 | 198 | 108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 9 | 132 | 85 | (68) | 35 | 128 | 30 | (265) | 0 | 216 | 143 | (2) | (44) | 57 | (18) | (17) | (27) | 105 | 0 | (1) | 3 | 62.4 | 0 | 8.3 | 8.3 |
| Investing Cash Flow | (51) | (527) | (329) | (207) | (211) | (92) | (263) | (170) | (600) | (95) | (313) | (888) | (586) | (1,051) | (764) | (1,604) | (639) | (626) | (362) | (205) | (257) | (77.1) | (123) | (83.0) | (83.0) |
| Financing Activities | |||||||||||||||||||||||||
| Net Debt Issuance | (20) | (32) | (20) | (36) | (733) | (452) | (10) | (94) | (50) | (87) | (55) | (87) | (30) | 255 | 95 | 124 | 107 | (74) | (528) | (108) | (201) | (374.8) | (315) | 0 | 0 |
| Stock Repurchased | (430) | 0 | (3) | 0 | 0 | 0 | 0 | (200) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 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 Financing Activities | 0 | (21) | 0 | 0 | 0 | (2) | 0 | 0 | 0 | 5 | 1 | (8) | 8 | 93 | 0 | (11) | 11 | 117 | 0 | (39) | 39 | 28.3 | 28 | (49.6) | (49.6) |
| Financing Cash Flow | (450) | (53) | (40) | (35) | (717) | (452) | (12) | (294) | (27) | (87) | (53) | (81) | 10 | 360 | 157 | 207 | 118 | 1,399 | (525) | (62) | (162) | (346.6) | (287) | (49.6) | (49.6) |
| Cash Position | |||||||||||||||||||||||||
| Net Change in Cash | 40 | (207) | 226 | 194 | (596) | (94) | 102 | (63) | (140) | 507 | 48 | (424) | (96) | (189) | 67 | (790) | 325 | 1,920 | 214 | 170 | (273) | (220.9) | (140) | 135.7 | 135.7 |
| Cash at Beginning | 1,809 | 2,016 | 1,790 | 1,596 | 2,192 | 2,286 | 2,184 | 2,247 | 2,387 | 1,880 | 1,832 | 2,256 | 2,352 | 2,541 | 2,474 | 3,264 | 2,939 | 1,019 | 805 | 635 | 908 | 1,129 | 1,269 | 1,133.0 | 0 |
| Cash at End | 1,849 | 1,809 | 2,016 | 1,790 | 1,596 | 2,192 | 2,286 | 2,184 | 2,247 | 2,387 | 1,880 | 1,832 | 2,256 | 2,352 | 2,541 | 2,474 | 3,264 | 2,939 | 1,019 | 805 | 635 | 908.1 | 1,129 | 1,268.7 | 135.7 |
| Free Cash Flow | 230 | 166 | 406 | 272 | 165 | 322 | 213 | 301 | 259 | 456 | 170 | 147 | (374) | (500) | 66 | (203) | 202 | 498 | 717 | 11 | (154) | (3.0) | 144 | 176.2 | 176.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||
| Revenue | 1,634 | 1,830 | 1,688 | 1,688 | 1,585 | 1,830 | 1,739 | 1,632 | 1,549 | 1,854 | 1,852 | 1,845 | 1,841 | 2,101 | 2,074 | 1,993 | 1,940 | 1,847 | 1,700 | 1,620 | 1,418 | 1,062.0 | 1,091 | 1,348.7 | 1,348.7 |
| Gross Profit | 451 | 528 | 419 | 408 | 355 | 449 | 414 | 395 | 393 | 525 | 529 | 532 | 515 | 622 | 610 | 538 | 469 | 384 | 300 | 231 | 99 | (218.1) | (134) | (180.3) | (180.3) |
| Operating Income | 180 | 255 | 195 | 196 | 151 | (701) | 185 | 155 | 147 | 303 | 261 | 275 | 290 | 288 | 357 | 297 | 225 | 87 | 52 | (103) | (95) | (490.9) | (350) | (407.6) | (407.6) |
| Net Income | 103 | 199 | 248 | 228 | 210 | (730) | 177 | 155 | 133 | 277 | 249 | 240 | 254 | 668 | 337 | 264 | 179 | 44 | 6 | (173) | (126) | (522.3) | (293) | (266.1) | (266.1) |
| EPS (Diluted) | 0.18 | 0.36 | 0.44 | 0.41 | 0.38 | -1.32 | 0.32 | 0.28 | 0.24 | 0.50 | 0.45 | 0.43 | 0.46 | 1.21 | 0.61 | 0.48 | 0.33 | 0.08 | 0.01 | -0.33 | -0.24 | -0.98 | -0.55 | -0.53 | -0.53 |
| Balance Sheet | |||||||||||||||||||||||||
| Cash & Equivalents | 1,849 | 1,809 | 2,016 | 1,790 | 1,596 | 2,192 | 2,286 | 2,184 | 2,247 | 2,387 | 1,880 | 1,832 | 2,256 | 2,352 | 2,541 | 2,474 | 3,264 | 2,939 | 1,019 | 804.7 | 0 | 908.1 | (997.3) | ||
| Total Assets | 16,897 | 17,141 | 16,708 | 16,803 | 16,479 | 16,799 | 18,105 | 17,927 | 18,454 | 18,044 | 17,844 | 17,815 | 17,815 | 17,841 | 17,208 | 16,194 | 15,902 | 15,028 | 12,647 | 12,396.5 | 0 | 12,321.6 | 0 | ||
| Total Debt | 1,724 | 1,638 | 1,663 | 1,684 | 1,631 | 2,320 | 2,849 | 2,753 | 3,100 | 2,754 | 2,719 | 2,783 | 2,898 | 2,856 | 2,601 | 2,584 | 2,560 | 2,439 | 2,541 | 2,645.9 | 0 | 2,802.5 | 0 | ||
| Stockholders' Equity | 11,693 | 11,928 | 11,712 | 11,415 | 11,054 | 10,776 | 11,533 | 11,252 | 11,251 | 11,104 | 10,787 | 10,529 | 10,260 | 9,913 | 9,040 | 8,607 | 8,282 | 7,975 | 6,502 | 6,870.4 | 7,241.5 | 7,176.4 | 9,019.1 | ||
| Cash Flow | |||||||||||||||||||||||||
| Operating Cash Flow | 542 | 374 | 595 | 431 | 331 | 457 | 375 | 402 | 488 | 684 | 416 | 546 | 479 | 491 | 679 | 609 | 845 | 1,147 | 1,110 | 434 | 148 | 199.8 | 267 | 269.6 | 269.6 |
| Capital Expenditure | (312) | (208) | (189) | (159) | (166) | (135) | (162) | (101) | (229) | (228) | (246) | (399) | (853) | (991) | (613) | (812) | (643) | (649) | (393) | (423) | (302) | (202.8) | (123) | (93.4) | (93.4) |
| Free Cash Flow | 230 | 166 | 406 | 272 | 165 | 322 | 213 | 301 | 259 | 456 | 170 | 147 | (374) | (500) | 66 | (203) | 202 | 498 | 717 | 11 | (154) | (3.0) | 144 | 176.2 | 176.2 |