HAL - Halliburton Company
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$39.64
DETAILS
HIGH:
$55.00
LOW:
$30.00
MEDIAN:
$39.00
CONSENSUS:
$39.64
DOWNSIDE:
4.41%
| 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 | 22,184 | 22,944 | 23,018 | 20,297 | 15,295 | 14,445 | 22,408 | 23,995 | 20,620 | 15,887 | 23,633 | 32,870 | 29,402 | 28,503 | 24,829 | 17,973 | 14,675 | 18,279 | 15,264 | 12,955 | 10,100 | 19,884 | 16,271 | 12,572 | 13,046 | 11,944 | 12,313 | 14,504 | 16,272 | 13,946.6 | 5,882.9 | 5,740.5 | 6,350.8 |
| Cost of Revenue | 18,700 | 18,643 | 18,658 | 17,054 | 13,279 | 13,405 | 20,123 | 21,009 | 18,343 | 15,017 | 21,113 | 27,334 | 24,931 | 23,769 | 19,811 | 14,735 | 12,479 | 14,049 | 11,525 | 9,426 | 7,743 | 18,752 | 15,268 | 12,379 | 11,575 | 11,218 | 11,608 | 12,522 | 13,638 | 11,838.6 | 5,180.3 | 5,046.1 | 5,813 |
| Gross Profit | 3,484 | 4,301 | 4,360 | 3,243 | 2,016 | 1,040 | 2,285 | 2,986 | 2,277 | 870 | 2,520 | 5,536 | 4,471 | 4,734 | 5,018 | 3,238 | 2,196 | 4,230 | 3,739 | 3,529 | 2,357 | 1,132 | 1,003 | 193 | 1,471 | 726 | 705 | 1,982 | 2,634 | 2,108 | 702.6 | 694.4 | 537.8 |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| R&D Expenses | 411 | 426 | 408 | 345 | 321 | 309 | 404 | 390 | 360 | 329 | 487 | 601 | 588 | 460 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 239 | 239 | 226 | 240 | 204 | 182 | 227 | 254 | 256 | 226 | 200 | 293 | 333 | 275 | 281 | 229 | 207 | 282 | 293 | 342 | 294 | 361 | 330 | 335 | 387 | 352 | 351 | 437 | 665 | 621.3 | 33.5 | 197.8 | 218.4 |
| Other Expenses | 574 | (186) | (357) | (49) | (309) | 2,985 | 2,102 | (125) | 287 | 7,085 | 1,998 | (455) | 0 | 0 | 0 | 0 | (5) | (62) | (52) | (58) | (101) | (49) | (47) | (30) | 0 | (88) | (47) | 500 | 564 | 497.7 | 259.8 | 261.6 | 452 |
| Operating Expenses | 1,224 | 479 | 277 | 536 | 216 | 3,476 | 2,733 | 519 | 903 | 7,640 | 2,685 | 439 | 1,376 | 614 | 281 | 229 | 202 | 220 | 241 | 284 | 193 | 312 | 283 | 305 | 387 | 264 | 304 | 937 | 1,229 | 1,119 | 293.3 | 459.4 | 670.4 |
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | 2,260 | 3,822 | 4,083 | 2,707 | 1,800 | (2,436) | (448) | 2,467 | 1,374 | (6,770) | (165) | 5,097 | 4,138 | 4,459 | 4,737 | 3,009 | 1,994 | 4,010 | 3,498 | 3,245 | 2,164 | 820 | 720 | (112) | 1,084 | 462 | 401 | 1,045 | 1,405 | 989 | 409.3 | 235 | (132.6) |
| Interest Expense | 352 | 353 | 578 | 492 | 529 | 543 | 592 | 598 | 705 | 698 | 447 | 396 | 339 | 305 | 263 | 308 | 297 | 160 | 154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 97 | 81 | 29 | 9 | 38 | 23 | 44 | 112 | 59 | 0 | 13 | 8 | 7 | 0 | 11 | 12 | 39 | 124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||||||||||||||||
| EBITDA | 4,121 | 5,005 | 5,081 | 3,943 | 2,645 | 1,635 | 3,106 | 4,338 | 3,577 | 2,147 | 4,155 | 7,369 | 6,038 | 6,087 | 6,076 | 4,082 | 2,903 | 4,754 | 4,197 | 3,725 | 2,612 | 1,274 | 1,238 | 393 | 1,615 | 965 | 912 | 1,545 | 1,969 | 1,486.7 | 669.1 | 496.6 | 319.4 |
| EBIT | 2,985 | 3,926 | 4,083 | 3,003 | 1,741 | 577 | 1,481 | 2,732 | 2,021 | 644 | 2,320 | 5,243 | 4,138 | 4,459 | 4,717 | 2,963 | 1,972 | 4,016 | 3,614 | 3,245 | 2,164 | 765 | 720 | (112) | 1,084 | 462 | 401 | 1,045 | 1,405 | 989 | 409.3 | 235 | (132.6) |
| Income Before Tax | 1,771 | 3,234 | 3,363 | 2,110 | 1,252 | (3,220) | (1,122) | 1,814 | 682 | (7,625) | (936) | 4,712 | 2,764 | 3,822 | 4,449 | 2,655 | 1,682 | 3,849 | 3,460 | 3,199 | 1,997 | 634 | 612 | (228) | 954 | 335 | 307 | 35 | 1,264 | 806.3 | 386.9 | 290.7 | (187.6) |
| Income Tax Expense | 479 | 718 | 701 | 515 | (216) | (278) | 7 | 157 | 1,131 | (1,858) | (274) | 1,275 | 648 | 1,235 | 1,439 | 853 | 518 | 1,211 | 907 | 1,003 | (125) | 235 | 234 | 80 | 384 | 129 | 116 | 155 | 492 | 248.4 | 137.7 | 112.9 | (26.6) |
| Net Income | 1,283 | 2,501 | 2,638 | 1,572 | 1,457 | (2,945) | (1,131) | 1,656 | (463) | (5,763) | (671) | 3,500 | 2,125 | 2,635 | 2,839 | 1,835 | 1,145 | 2,224 | 3,499 | 2,348 | 2,358 | (979) | (820) | (998) | 809 | 501 | 438 | (15) | 772 | 557.9 | 183.7 | 177.8 | (161) |
| Per Share Data | |||||||||||||||||||||||||||||||||
| EPS (Basic) | 1.51 | 2.83 | 2.93 | 1.74 | 1.63 | -3.34 | -1.29 | 1.89 | -0.53 | -6.69 | -0.79 | 4.13 | 2.37 | 2.85 | 3.09 | 2.02 | 1.27 | 1.75 | 3.83 | 2.32 | 2.33 | -1.12 | -0.94 | -1.16 | 0.95 | 0.57 | 0.50 | -0.02 | 0.90 | 0.57 | 0.34 | 0.39 | -0.31 |
| EPS (Diluted) | 1.50 | 2.83 | 2.92 | 1.73 | 1.63 | -3.34 | -1.29 | 1.89 | -0.53 | -6.69 | -0.79 | 4.11 | 2.36 | 2.84 | 3.08 | 2.01 | 1.27 | 1.70 | 3.68 | 2.23 | 2.27 | -1.11 | -0.94 | -1.16 | 0.94 | 0.56 | 0.49 | -0.02 | 0.88 | 0.57 | 0.34 | 0.39 | -0.31 |
| Shares Outstanding | 839 | 882 | 899 | 904 | 892 | 881 | 875 | 875 | 870 | 861 | 853 | 848 | 898 | 926 | 918 | 908 | 900 | 877 | 913 | 1,014 | 1,010 | 874 | 868 | 864 | 856 | 884 | 880 | 878 | 505.8 | 522.6 | 496.5 | 456.8 | 527.9 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2009 | 2008 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents | 2,206 | 2,618 | 2,264 | 2,346 | 3,044 | 2,563 | 2,268 | 2,008 | 2,337 | 4,009 | 2,082 | 1,124 | 2,808 | 1,815 | 1,107 | 290 | 231 | 466 | 202.6 | 221.3 | 213.6 | 174.9 | 428.1 | 48.8 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 4,942 | 5,117 | 4,860 | 4,627 | 3,666 | 3,071 | 4,577 | 5,234 | 5,036 | 3,922 | 2,964 | 3,795 | 5,751 | 3,005 | 3,257 | 4,095 | 3,845 | 3,879 | 3,860 | 2,205.8 | 1,702.3 | 1,391 | 1,459.9 | 1,556.1 |
| Inventory | 2,976 | 3,040 | 3,226 | 2,923 | 2,361 | 2,349 | 3,139 | 3,028 | 2,396 | 2,275 | 1,598 | 1,828 | 723 | 695 | 734 | 787 | 723 | 1,238 | 1,301.8 | 326.9 | 292.2 | 251.5 | 268.9 | 369 |
| Other Current Assets | 1,274 | 1,607 | 1,193 | 1,056 | 872 | 1,492 | 1,228 | 881 | 875 | 886 | 682 | 664 | 680 | 2,404 | 462 | 401 | 769 | 439 | 718.3 | 217.6 | 189.9 | 232.5 | 1,325.9 | 1,310 |
| Total Current Assets | 11,398 | 12,382 | 11,543 | 10,952 | 9,943 | 9,475 | 11,212 | 11,151 | 10,777 | 11,677 | 8,638 | 7,411 | 9,962 | 7,919 | 5,560 | 5,573 | 5,568 | 6,022 | 6,083.1 | 2,971.6 | 2,398 | 2,049.9 | 3,482.8 | 3,283.9 |
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment | 5,261 | 6,135 | 5,988 | 5,261 | 5,260 | 5,111 | 8,241 | 8,873 | 8,521 | 8,532 | 5,759 | 4,782 | 2,553 | 2,526 | 2,629 | 2,669 | 2,410 | 2,791 | 2,921.6 | 1,662.7 | 1,291.6 | 1,111.2 | 1,076.8 | 1,152.8 |
| Goodwill | 2,938 | 2,838 | 2,850 | 2,829 | 2,843 | 2,804 | 2,812 | 2,825 | 2,693 | 2,414 | 1,100 | 1,072 | 795 | 0 | 0 | 0 | 597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 670 | 723 | 720 | 0 | 768 | 770.2 | 323.1 | 233.9 | 207.5 | 213.4 | 219.2 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 3,115 | 1,893 | 1,797 | 1,577 | 1,231 | 1,124 | 1,429 | 1,749 | 1,864 | 2,417 | 1,041 | 963 | 1,706 | 3,610 | 3,325 | 1,594 | 1,188 | 984 | 1,339 | 1,365.4 | 513.1 | 278 | 495.3 | 747.2 |
| Total Non-Current Assets | 13,612 | 13,205 | 13,140 | 12,303 | 12,378 | 11,205 | 14,165 | 14,831 | 14,308 | 15,323 | 7,900 | 6,974 | 5,834 | 7,580 | 7,284 | 5,393 | 4,535 | 4,277 | 5,000 | 5,258.6 | 2,038.6 | 1,596.7 | 1,785.5 | 2,119.2 |
| Total Assets | 25,010 | 25,587 | 24,683 | 23,255 | 22,321 | 20,680 | 25,377 | 25,982 | 25,085 | 27,005 | 16,538 | 14,385 | 15,796 | 15,463 | 12,844 | 10,966 | 10,103 | 10,728 | 11,112 | 5,603 | 4,436.6 | 3,646.6 | 5,268.3 | 5,403.1 |
| Current Liabilities | ||||||||||||||||||||||||
| Account Payables | 3,133 | 3,189 | 3,147 | 3,121 | 2,353 | 1,573 | 2,432 | 3,018 | 2,554 | 1,764 | 787 | 898 | 2,271 | 1,776 | 1,077 | 917 | 782 | 665 | 1,009 | 1,132.4 | 452.1 | 357.3 | 303.5 | 297.4 |
| Short-Term Debt | 0 | 381 | 0 | 0 | 7 | 695 | 11 | 36 | 512 | 170 | 750 | 26 | 362 | 22 | 344 | 125 | 1,578 | 1,247 | 574 | 57.9 | 46.4 | 10 | 30.7 | 92 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 257 | 261 | 215 | 231 | 0 | 104 | 100 | 99 | 98 | 44 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 1,526 | 1,396 | 1,439 | 1,357 | 1,153 | 1,394 | 1,917 | 1,500 | 1,308 | 1,610 | 623 | 983 | 3,958 | 4,262 | 1,381 | 1,410 | 1,190 | 871 | 2,354 | 2,270 | 1,006.2 | 788.8 | 595.4 | 651 |
| Total Current Liabilities | 5,588 | 6,050 | 5,608 | 5,345 | 4,306 | 4,421 | 4,878 | 4,802 | 4,862 | 4,023 | 2,889 | 2,781 | 7,132 | 6,564 | 3,272 | 2,908 | 3,915 | 3,033 | 3,937 | 3,460.3 | 1,504.7 | 1,156.1 | 929.6 | 1,040.4 |
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long-Term Debt | 7,158 | 7,160 | 7,636 | 7,928 | 9,127 | 9,132 | 10,316 | 10,312 | 10,430 | 12,214 | 3,824 | 2,586 | 3,593 | 3,415 | 1,181 | 1,403 | 1,049 | 1,056 | 1,370 | 1,296.9 | 200 | 200 | 643.1 | 623.9 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 157 | 0 | 738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1,047 | 905 | 1,095 | 1,214 | 1,315 | 1,386 | 1,333 | 1,324 | 1,444 | 1,315 | 1,068 | 1,274 | 1,099 | 2,873 | 4,762 | 1,862 | 1,262 | 1,219 | 1,528 | 1,464.3 | 571.3 | 540.7 | 1,748.2 | 1,847.6 |
| Total Non-Current Liabilities | 8,917 | 8,989 | 9,642 | 9,933 | 11,287 | 11,276 | 12,474 | 11,636 | 11,874 | 13,529 | 4,892 | 3,860 | 4,692 | 6,288 | 5,943 | 3,265 | 2,311 | 2,275 | 2,898 | 2,761.2 | 771.3 | 740.7 | 2,391.3 | 2,471.5 |
| Total Liabilities | 14,505 | 15,039 | 15,250 | 15,278 | 15,593 | 15,697 | 17,352 | 16,438 | 16,736 | 17,582 | 7,781 | 6,641 | 11,756 | 12,816 | 9,215 | 6,173 | 6,137 | 6,288 | 6,880.6 | 2,998.6 | 2,277.4 | 1,896.8 | 3,320.9 | 3,511.9 |
| Stockholders' Equity | ||||||||||||||||||||||||
| Common Stock | 2,659 | 2,662 | 2,663 | 2,664 | 2,665 | 2,666 | 2,669 | 2,671 | 2,673 | 2,674 | 2,669 | 2,666 | 1,146 | 1,142 | 1,141 | 1,138 | 1,132 | 1,120 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 15,036 | 14,332 | 12,536 | 10,572 | 9,710 | 8,691 | 11,989 | 13,739 | 12,668 | 14,141 | 10,863 | 9,411 | 871 | 2,071 | 3,110 | 4,327 | 3,733 | 3,453 | 3,236 | 1,947.6 | 1,656.3 | 1,431.4 | 1,637.3 | 1,573.5 |
| Accumulated Other Comprehensive Income | (363) | (353) | (331) | (230) | (183) | (362) | (362) | (355) | (469) | (454) | (213) | (215) | 2,115 | (362) | (356) | (323) | (351) | (255) | (3,928.5) | (2,325.3) | (2,269.2) | (2,225.8) | (2,341.4) | 0 |
| Total Stockholders' Equity | 10,461 | 10,506 | 9,391 | 7,948 | 6,713 | 4,974 | 8,012 | 9,522 | 8,322 | 9,384 | 8,728 | 7,725 | 3,932 | 2,547 | 3,558 | 4,752 | 3,928 | 4,287 | 4,061.2 | 2,584.7 | 2,159.2 | 1,749.8 | 1,942.2 | 1,887.7 |
| Total Liabilities & Equity | 25,010 | 25,587 | 24,683 | 23,255 | 22,321 | 20,680 | 25,377 | 25,982 | 25,085 | 27,005 | 16,538 | 14,385 | 15,796 | 15,463 | 12,844 | 10,966 | 10,103 | 10,728 | 11,112 | 5,603 | 4,436.6 | 3,646.6 | 5,268.3 | 5,403.1 |
| Debt Metrics | ||||||||||||||||||||||||
| Total Debt | 8,133 | 8,772 | 8,809 | 8,943 | 10,219 | 10,836 | 11,360 | 10,348 | 10,942 | 12,384 | 4,574 | 2,612 | 3,955 | 3,437 | 1,525 | 1,528 | 2,627 | 2,303 | 1,944 | 1,354.8 | 246.4 | 210 | 673.8 | 715.9 |
| Net Debt | 5,927 | 6,154 | 6,545 | 6,597 | 7,175 | 8,273 | 9,092 | 8,340 | 8,605 | 8,375 | 2,492 | 1,488 | 2,038 | 1,622 | 418 | 1,238 | 2,396 | 1,837 | 1,741 | 970.7 | 32.8 | 35.1 | 245.7 | 667.1 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||
| Net Income | 1,292 | 2,516 | 2,662 | 1,595 | 1,468 | (2,942) | (1,129) | 1,657 | (468) | (5,769) | 2,358 | (979) | (820) | (998) | 809 | 501 | 438 | (15) | 772 | 557.9 | 183.7 | 177.8 | (161) |
| Depreciation & Amortization | 1,136 | 1,079 | 998 | 940 | 904 | 1,058 | 1,625 | 1,606 | 1,556 | 1,503 | 448 | 509 | 518 | 505 | 531 | 503 | 511 | 500 | 564 | 497.7 | 259.8 | 261.6 | 452 |
| 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 | 0 |
| Change in Working Capital | (276) | (103) | (511) | (941) | 285 | 800 | (161) | (384) | (626) | 1,232 | (658) | 430 | (1,196) | 1,012 | (50) | (563) | 2 | (533) | (535) | (125.3) | 194.6 | 21.4 | (66.9) |
| Other Non-Cash Items | 774 | 225 | 113 | 578 | (260) | 3,409 | 2,506 | 545 | 1,272 | 2,832 | (1,204) | 1,144 | 809 | 1,194 | 976 | 334 | (962) | 730 | 29 | (52.7) | (16.7) | (103.4) | 36.5 |
| Operating Cash Flow | 2,926 | 3,865 | 3,458 | 2,242 | 1,911 | 1,881 | 2,445 | 3,157 | 2,468 | (1,703) | 701 | 928 | (775) | 1,562 | 2,292 | 769 | 233 | 454.1 | 548.2 | 452 | 632 | 443.4 | 243.1 |
| Investing Activities | |||||||||||||||||||||||
| Capital Expenditure | (1,254) | (1,442) | (1,379) | (1,011) | (799) | (728) | (1,530) | (2,026) | (1,373) | (798) | (651) | (575) | (515) | (764) | (797) | (578) | (606) | (954.7) | (577.1) | (395.7) | (290.1) | (245.7) | (246.9) |
| Acquisitions | 0 | 0 | 0 | 0 | 87 | 0 | 0 | (187) | (628) | (31) | (108) | (25) | (6) | 0 | (220) | (10) | (7) | (40) | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (565) | (438) | (492) | (75) | (5) | 0 | 0 | (423) | (109) | (92) | 891 | (180) | (594) | (187) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (164.8) | (192.5) |
| Sales/Maturities of Investments | 564 | 214 | 131 | 0 | 0 | 0 | 0 | 527 | 98 | 96 | 907 | 111 | 57 | 62 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 148.6 | 175.5 |
| Other Investing Activities | (70) | 12 | 81 | 119 | 183 | 242 | 85 | 116 | 85 | 115 | (605) | 263 | 286 | 416 | 155 | 177 | 420 | 91 | 169 | 32.5 | 36 | 456.2 | (78.6) |
| Investing Cash Flow | (1,325) | (1,654) | (1,659) | (967) | (534) | (486) | (1,445) | (1,993) | (1,927) | (710) | 510 | (226) | (196) | (473) | (858) | (411) | (159) | (846.1) | (686.7) | (409.4) | (238.3) | 194.3 | (342.5) |
| Financing Activities | |||||||||||||||||||||||
| Net Debt Issuance | (389) | (100) | (305) | (1,242) | (700) | (660) | (13) | (445) | (1,631) | (3,097) | (789) | 469 | 1,864 | (17) | (1,116) | 321 | 377 | 508 | 199 | 280.1 | (492.4) | (138.2) | 34.2 |
| Stock Repurchased | (1,007) | (1,005) | (800) | (250) | 0 | (100) | (100) | (400) | 0 | 0 | (12) | (7) | 0 | (4) | (34) | (769) | (10) | (20) | (44) | (235.2) | (2.2) | 0 | (1) |
| Dividends Paid | (579) | (600) | (576) | (435) | (161) | (278) | (630) | (630) | (626) | (620) | (254) | (221) | (219) | (219) | (215) | (221) | (221) | (254.2) | (127.3) | (117.5) | (114.3) | (114) | (112.2) |
| Other Financing Activities | (12) | (130) | (126) | (100) | (56) | (56) | (70) | (139) | (62) | (9) | (7) | (21) | (9) | (8) | (17) | (20) | (6) | (16) | 52.9 | 3.7 | 0.2 | (0.4) | (2) |
| Financing Cash Flow | (1,987) | (1,730) | (1,671) | (1,798) | (838) | (1,007) | (695) | (1,419) | (2,161) | (3,540) | (720) | 283 | 1,636 | (248) | (1,355) | (584) | 184 | 253.7 | 151.6 | (65.8) | (591.3) | (252.6) | (81) |
| Cash Position | |||||||||||||||||||||||
| Net Change in Cash | (412) | 354 | (82) | (698) | 481 | 295 | 260 | (329) | (1,672) | (6,068) | 474 | 993 | 708 | 817 | 59 | (235) | 263 | (143.7) | 7.7 | (26) | (200.4) | 379.3 | (184.5) |
| Cash at Beginning | 2,618 | 2,264 | 2,346 | 3,044 | 2,563 | 2,268 | 2,008 | 2,337 | 4,009 | 10,077 | 1,917 | 1,815 | 1,107 | 290 | 231 | 466 | 203 | 346.3 | 213.6 | 239.6 | 375.3 | 48.8 | 233.3 |
| Cash at End | 2,206 | 2,618 | 2,264 | 2,346 | 3,044 | 2,563 | 2,268 | 2,008 | 2,337 | 4,009 | 2,391 | 2,808 | 1,815 | 1,107 | 290 | 231 | 466 | 202.6 | 221.3 | 213.6 | 174.9 | 428.1 | 48.8 |
| Free Cash Flow | 1,672 | 2,423 | 2,079 | 1,231 | 1,112 | 1,153 | 915 | 1,131 | 1,095 | (2,501) | 50 | 353 | (1,290) | 798 | 1,495 | 191 | (373) | (500.6) | (28.9) | 56.3 | 341.9 | 197.7 | (3.8) |
| 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 | 22,184 | 22,944 | 23,018 | 20,297 | 15,295 | 14,445 | 22,408 | 23,995 | 20,620 | 15,887 | 23,633 | 32,870 | 29,402 | 28,503 | 24,829 | 17,973 | 14,675 | 18,279 | 15,264 | 12,955 | 10,100 | 19,884 | 16,271 | 12,572 | 13,046 | 11,944 | 12,313 | 14,504 | 16,272 | 13,946.6 | 5,882.9 | 5,740.5 | 6,350.8 |
| Gross Profit | 3,484 | 4,301 | 4,360 | 3,243 | 2,016 | 1,040 | 2,285 | 2,986 | 2,277 | 870 | 2,520 | 5,536 | 4,471 | 4,734 | 5,018 | 3,238 | 2,196 | 4,230 | 3,739 | 3,529 | 2,357 | 1,132 | 1,003 | 193 | 1,471 | 726 | 705 | 1,982 | 2,634 | 2,108 | 702.6 | 694.4 | 537.8 |
| Operating Income | 2,260 | 3,822 | 4,083 | 2,707 | 1,800 | (2,436) | (448) | 2,467 | 1,374 | (6,770) | (165) | 5,097 | 4,138 | 4,459 | 4,737 | 3,009 | 1,994 | 4,010 | 3,498 | 3,245 | 2,164 | 820 | 720 | (112) | 1,084 | 462 | 401 | 1,045 | 1,405 | 989 | 409.3 | 235 | (132.6) |
| Net Income | 1,283 | 2,501 | 2,638 | 1,572 | 1,457 | (2,945) | (1,131) | 1,656 | (463) | (5,763) | (671) | 3,500 | 2,125 | 2,635 | 2,839 | 1,835 | 1,145 | 2,224 | 3,499 | 2,348 | 2,358 | (979) | (820) | (998) | 809 | 501 | 438 | (15) | 772 | 557.9 | 183.7 | 177.8 | (161) |
| EPS (Diluted) | 1.50 | 2.83 | 2.92 | 1.73 | 1.63 | -3.34 | -1.29 | 1.89 | -0.53 | -6.69 | -0.79 | 4.11 | 2.36 | 2.84 | 3.08 | 2.01 | 1.27 | 1.70 | 3.68 | 2.23 | 2.27 | -1.11 | -0.94 | -1.16 | 0.94 | 0.56 | 0.49 | -0.02 | 0.88 | 0.57 | 0.34 | 0.39 | -0.31 |
| Balance Sheet | |||||||||||||||||||||||||||||||||
| Cash & Equivalents | 2,206 | 2,618 | 2,264 | 2,346 | 3,044 | 2,563 | 2,268 | 2,008 | 2,337 | 4,009 | 2,082 | 1,124 | 2,808 | 1,815 | 1,107 | 290 | 231 | 466 | 202.6 | 221.3 | 213.6 | 174.9 | 428.1 | 48.8 | |||||||||
| Total Assets | 25,010 | 25,587 | 24,683 | 23,255 | 22,321 | 20,680 | 25,377 | 25,982 | 25,085 | 27,005 | 16,538 | 14,385 | 15,796 | 15,463 | 12,844 | 10,966 | 10,103 | 10,728 | 11,112 | 5,603 | 4,436.6 | 3,646.6 | 5,268.3 | 5,403.1 | |||||||||
| Total Debt | 8,133 | 8,772 | 8,809 | 8,943 | 10,219 | 10,836 | 11,360 | 10,348 | 10,942 | 12,384 | 4,574 | 2,612 | 3,955 | 3,437 | 1,525 | 1,528 | 2,627 | 2,303 | 1,944 | 1,354.8 | 246.4 | 210 | 673.8 | 715.9 | |||||||||
| Stockholders' Equity | 10,461 | 10,506 | 9,391 | 7,948 | 6,713 | 4,974 | 8,012 | 9,522 | 8,322 | 9,384 | 8,728 | 7,725 | 3,932 | 2,547 | 3,558 | 4,752 | 3,928 | 4,287 | 4,061.2 | 2,584.7 | 2,159.2 | 1,749.8 | 1,942.2 | 1,887.7 | |||||||||
| Cash Flow | |||||||||||||||||||||||||||||||||
| Operating Cash Flow | 2,926 | 3,865 | 3,458 | 2,242 | 1,911 | 1,881 | 2,445 | 3,157 | 2,468 | (1,703) | 701 | 928 | (775) | 1,562 | 2,292 | 769 | 233 | 454.1 | 548.2 | 452 | 632 | 443.4 | 243.1 | ||||||||||
| Capital Expenditure | (1,254) | (1,442) | (1,379) | (1,011) | (799) | (728) | (1,530) | (2,026) | (1,373) | (798) | (651) | (575) | (515) | (764) | (797) | (578) | (606) | (954.7) | (577.1) | (395.7) | (290.1) | (245.7) | (246.9) | ||||||||||
| Free Cash Flow | 1,672 | 2,423 | 2,079 | 1,231 | 1,112 | 1,153 | 915 | 1,131 | 1,095 | (2,501) | 50 | 353 | (1,290) | 798 | 1,495 | 191 | (373) | (500.6) | (28.9) | 56.3 | 341.9 | 197.7 | (3.8) | ||||||||||