IFNNF - Infineon Technologies AG
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||
| Revenue | 14,662 | 14,955 | 16,309 | 14,218 | 11,060 | 8,567 | 8,029 | 7,599 | 7,063 | 6,473 | 5,795 | 4,320 | 3,843 | 3,904 | 3,997 | 3,295 | 3,027 | 4,315.2 | 7,654.5 | 7,926.9 | 6,774.2 | 7,194.2 | 6,148.2 | 5,201.0 | 6,168.1 | 7,295.8 | 3,990.8 | 3,175 |
| Cost of Revenue | 8,909 | 8,886 | 8,896 | 8,087 | 6,800 | 5,791 | 5,035 | 4,714 | 4,442 | 4,143 | 3,715 | 2,673 | 2,520 | 2,477 | 2,343 | 2,058 | 2,368 | 2,839.2 | 6,070.1 | 5,852.2 | 4,919.8 | 4,669.1 | 4,610.9 | 4,600.5 | 5,333.6 | 4,117.9 | 2,835.5 | 2,728 |
| Gross Profit | 5,753 | 6,069 | 7,413 | 6,131 | 4,260 | 2,776 | 2,994 | 2,885 | 2,621 | 2,330 | 2,080 | 1,647 | 1,323 | 1,427 | 1,654 | 1,237 | 659 | 1,476.0 | 1,584.4 | 2,074.7 | 1,854.4 | 2,525.1 | 1,537.3 | 600.5 | 834.5 | 3,178.0 | 1,155.3 | 447 |
| Operating Expenses | ||||||||||||||||||||||||||||
| R&D Expenses | 2,227 | 1,985 | 1,985 | 1,798 | 1,448 | 1,113 | 945 | 836 | 776 | 770 | 717 | 550 | 525 | 455 | 439 | 399 | 468 | 693.0 | 1,164.7 | 1,248.9 | 1,295.8 | 1,219.1 | 1,088.6 | 1,058.2 | 1,293.3 | 1,027.2 | 695.6 | 637 |
| SG&A Expenses | 1,582 | 1,554 | 1,599 | 1,565 | 1,354 | 1,042 | 865 | 850 | 819 | 791 | 778 | 496 | 440 | 475 | 449 | 386 | 392 | 564.6 | 743.5 | 750.9 | 656.6 | 718.1 | 678.6 | 642.0 | 855.0 | 671.0 | 520.3 | 481 |
| Other Expenses | 429 | 340 | (119) | (77) | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 10 | 12 | 0 | 25 | 0 | 29 | 0 | 12.6 | (119.0) | 25.8 | (319.3) | (65.2) | 23.3 | 299.4 | 0 | 0 | 2 |
| Operating Expenses | 4,238 | 3,879 | 3,465 | 3,286 | 2,790 | 2,195 | 1,833 | 1,416 | 1,638 | 1,567 | 1,498 | 1,063 | 970 | 930 | 918 | 877 | 908 | 1,502.9 | 1,908.2 | 2,107.8 | 2,044.7 | 2,193.8 | 1,852.1 | 1,654.7 | 1,931.5 | 1,696.7 | 1,215.9 | 1,127 |
| Operating Income | ||||||||||||||||||||||||||||
| Operating Income | 1,515 | 2,190 | 3,948 | 2,845 | 1,470 | 581 | 1,161 | 1,469 | 983 | 763 | 555 | 525 | 325 | 455 | 736 | 348 | (220) | (27.0) | (368.6) | (55.9) | (268.5) | 313.6 | (344.0) | (1,070.4) | (1,223.7) | 1,481.2 | (60.6) | (1,496) |
| Interest Expense | 221 | 157 | 158 | 160.7 | 155 | 130 | 62 | 68 | 63 | 67 | 48 | 19 | 51 | 60 | 63 | 95 | 156 | 124.1 | 0 | 0 | 9.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 60 | 83 | 60 | 10.8 | 5 | 29 | 26 | 15 | 10 | 6 | 6 | 10 | 30 | 38 | 37 | 29 | 101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | ||||||||||||||||||||||||||||
| EBITDA | 3,513 | 4,180 | 5,833 | 4,529 | 2,987 | 1,814 | 2,090 | 2,332 | 1,808 | 1,605 | 1,329 | 1,052 | 823 | 919 | 1,141 | 717 | 378 | 543.3 | 796 | 1,371.8 | 1,133.7 | 1,651.0 | 1,122.1 | 314.9 | 122.9 | 2,316.4 | 479.1 | (102) |
| EBIT | 1,596 | 2,315 | 4,079 | 2,865 | 1,474 | 554 | 1,145 | 1,471 | 996 | 772 | 569 | 538 | 357 | 491 | 777 | 381 | (75) | (27.0) | (323.8) | (33.1) | (185.4) | 331.3 | (314.8) | (1,054.2) | (1,097.7) | 1,481.2 | (60.6) | (680) |
| Income Before Tax | 1,375 | 2,158 | 3,921 | 2,723 | 1,319 | 424 | 1,083 | 1,411 | 933 | 705 | 520 | 519 | 306 | 431 | 714 | 290 | (268) | (146.8) | (253.0) | (107.2) | (194.5) | 214.7 | (350.9) | (1,158.5) | (1,108.7) | 1,741.2 | 28.8 | (1,682) |
| Income Tax Expense | 370 | 378 | 782 | 537 | 144 | 52 | 194 | 193 | 142 | (36) | (102) | 31 | 23 | (1) | (30) | (22) | 5 | 41.1 | 78.5 | 160.7 | 120.5 | 153.6 | 84.1 | (138.7) | (466.3) | 613.6 | (28.4) | (907) |
| Net Income | 1,015 | 1,301 | 3,137 | 2,179 | 1,169 | 368 | 870 | 1,075 | 790 | 744 | 632 | 535 | 272 | 427 | 1,119 | 659 | (623) | (2,931.4) | (367.9) | (267.9) | (313.4) | 61.1 | (434.9) | (1,019.7) | (642.4) | 1,127.6 | 57.1 | (775) |
| Per Share Data | ||||||||||||||||||||||||||||
| EPS (Basic) | 0.77 | 0.98 | 2.36 | 1.65 | 0.88 | 0.26 | 0.75 | 0.95 | 0.70 | 0.66 | 0.56 | 0.48 | 0.25 | 0.40 | 1.03 | 0.61 | -0.73 | -3.48 | -0.44 | -0.32 | -0.38 | 0.08 | -0.53 | -1.31 | -0.82 | 1.68 | 0.08 | -1.15 |
| EPS (Diluted) | 0.76 | 1.34 | 2.38 | 1.65 | 0.88 | 0.26 | 0.75 | 0.95 | 0.70 | 0.66 | 0.56 | 0.48 | 0.25 | 0.39 | 0.98 | 0.58 | -0.73 | -3.48 | -0.44 | -0.32 | -0.38 | 0.08 | -0.53 | -1.31 | -0.82 | 1.68 | 0.08 | -1.15 |
| Shares Outstanding | 1,300.8 | 1,301 | 1,318.1 | 1,301.8 | 1,301.2 | 1,264.5 | 1,163.4 | 1,130.5 | 1,128.6 | 1,125.2 | 1,122.6 | 1,110.7 | 1,075.3 | 1,080.3 | 1,086.4 | 1,086.7 | 855 | 842.8 | 845.0 | 829.0 | 829.1 | 734.7 | 813.9 | 777.4 | 783.1 | 688.5 | 673.0 | 671.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 1,356 | 1,806 | 1,820 | 1,438 | 1,749 | 1,851 | 1,021 | 732 | 860 | 625 | 673 | 1,058 | 527 | 425 | 1,007 | 1,667 | 1,414 | 748.3 | 1,812.2 | 2,038.5 | 1,150.4 | 608.0 | 968.5 | 1,198.0 | 823.8 | 511.7 | 27.8 | 12 |
| Short-Term Investments | 746 | 395 | 1,770 | 2,279 | 2,173 | 1,376 | 2,758 | 1,811 | 1,592 | 1,615 | 1,340 | 1,360 | 1,759 | 1,810 | 1,687 | 555 | 93 | 153.2 | 473.0 | 614.6 | 860.3 | 1,938.1 | 1,782.6 | 737.2 | 100.7 | 498.6 | 0 | 0 |
| Net Receivables | 2,701 | 2,669 | 2,292 | 2,117 | 1,659 | 1,364 | 1,236 | 1,020 | 851 | 774 | 785 | 625 | 570 | 658 | 628 | (423) | 112 | 0 | 894 | 1,774.5 | 0 | 0 | 1,358.8 | 1,167.6 | 1,050.7 | 1,928.8 | 1,700.0 | 0 |
| Inventory | 4,141 | 3,990 | 3,974 | 3,081 | 2,181 | 2,052 | 1,701 | 1,480 | 1,240 | 1,191 | 1,129 | 707 | 609 | 567 | 507 | 514 | 460 | 663.9 | 1,213.0 | 1,201.6 | 1,024.0 | 960.2 | 957.4 | 890.1 | 959.3 | 842.3 | 637.6 | 0 |
| Other Current Assets | 357 | 339 | 339 | 494 | 439 | 515 | 773 | 372 | 328 | 287 | 231 | 183 | 177 | 673 | 739 | 1,247 | 616 | 123.4 | 6,569.0 | 1,787.9 | 469.6 | 589.5 | 235.1 | 193.4 | 1,243.7 | 1,888.8 | 1,710.9 | 0 |
| Total Current Assets | 9,823 | 9,793 | 10,692 | 9,453 | 8,252 | 7,179 | 7,324 | 5,423 | 4,871 | 4,492 | 4,115 | 3,934 | 3,623 | 3,510 | 3,971 | 3,590 | 2,744 | 4,642.2 | 5,259.3 | 5,678.8 | 4,584.0 | 5,291.5 | 5,302.4 | 4,186.3 | 3,128.6 | 3,842.1 | 2,376.3 | 12 |
| Non-Current Assets | ||||||||||||||||||||||||||||
| Property, Plant & Equipment | 8,544 | 8,376 | 5,622 | 5,950 | 4,779 | 4,396 | 3,510 | 3,038 | 2,659 | 2,119 | 2,093 | 1,700 | 1,600 | 1,731 | 1,343 | 838 | 928 | 1,308.6 | 3,634.2 | 3,763.3 | 3,759.5 | 3,586.6 | 3,815.7 | 4,485.1 | 5,691.6 | 4,041.7 | 2,838.2 | 0 |
| Goodwill | 7,849 | 6,797 | 6,547 | 7,083 | 5,962 | 5,897 | 909 | 764 | 759 | 799 | 803 | 25 | 21 | 21 | 21 | 21 | 181 | 0 | 117.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 3,274 | 2,820 | 1,980 | 3,483 | 3,349 | 3,621 | 896 | 832 | 827 | 857 | 935 | 225 | 149 | 125 | 90 | 66 | 188 | 0 | 114.2 | 230.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 221.4 | (14) | 322 | (2,179) | (2,102) | (1,289) | (2,729) | (1,774) | (1,564) | (1,583) | (1,288) | (1,304) | (1,694) | (1,747) | (1,529) | (520) | (66) | (0.7) | 0 | 0 | (79.8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 508.6 | 603 | 3,276 | 2,595 | 2,399 | 1,568 | 2,903 | 1,948 | 1,781 | 1,780 | 1,479 | 1,480 | 1,881 | 1,943 | 1,715 | 690 | 235 | 180.9 | 925.0 | 826.6 | 543.6 | 1,442.7 | 976.2 | 1,447.1 | 1,329.4 | 819.2 | 559.8 | 0 |
| Total Non-Current Assets | 20,647 | 18,846 | 17,747 | 17,459 | 15,082 | 14,820 | 6,088 | 5,456 | 5,074 | 4,595 | 4,626 | 2,504 | 2,282 | 2,388 | 1,902 | 1,403 | 1,862 | 2,330.7 | 5,381.2 | 5,502.3 | 5,722.7 | 5,570.6 | 5,496.2 | 6,718.0 | 7,469.4 | 5,026.8 | 3,694.1 | 0 |
| Total Assets | 30,470 | 28,639 | 28,439 | 26,912 | 23,334 | 21,999 | 13,412 | 10,879 | 9,945 | 9,087 | 8,741 | 6,438 | 5,905 | 5,898 | 5,873 | 4,993 | 4,606 | 6,972.8 | 10,640.5 | 11,181.2 | 10,306.8 | 10,862.1 | 10,798.6 | 10,904.3 | 10,597.9 | 8,868.9 | 6,070.3 | 4,760 |
| Current Liabilities | ||||||||||||||||||||||||||||
| Account Payables | 2,011 | 1,990 | 2,765 | 2,260 | 1,569 | 1,160 | 1,089 | 1,181 | 1,020 | 857 | 802 | 648 | 569 | 615 | 720 | 665 | 393 | 505.0 | 596.4 | 1,245.0 | 1,071.4 | 1,097.7 | 876.7 | 1,196.0 | 1,142.7 | 850.8 | 409.4 | 0 |
| Short-Term Debt | 1,047 | 500 | 330 | 752 | 833 | 571 | 22 | 25 | 323 | 17 | 33 | 35 | 134 | 55 | 68 | 133 | 521 | 206.4 | 335.0 | 797.4 | 98.9 | 571.0 | 149.3 | 119.5 | 129.5 | 138.6 | 465.8 | 106 |
| Deferred Revenue | 83.3 | 83.5 | 0 | 1,706 | 1,425 | 1,159 | 771 | 707 | 525 | 447 | 721 | 776 | 870 | 999 | 1,028 | 777 | 538 | 2,693.8 | 662.9 | 650.1 | 514.5 | 571.0 | 682.0 | 528.6 | 484.9 | 794.9 | 304.0 | 0 |
| Other Current Liabilities | 2,216 | 2,202 | 2,132 | 403 | 240 | 184 | 9 | 123 | 230 | 209 | 29 | 62 | (53) | 915 | 1,116 | 899 | 605 | 2,869.0 | 1,905.4 | 611.5 | 702.4 | 1,200.6 | 424.6 | 535.7 | 1,125.1 | 674.6 | 751.2 | (106) |
| Total Current Liabilities | 5,784 | 5,146 | 5,669 | 5,588 | 4,443 | 3,450 | 2,044 | 2,182 | 2,098 | 1,530 | 1,585 | 1,603 | 1,594 | 1,678 | 2,005 | 1,808 | 1,658 | 3,667.6 | 2,836.7 | 3,303.9 | 2,387.2 | 2,869.3 | 2,132.6 | 2,379.8 | 2,397.0 | 2,458.8 | 1,930.5 | 106 |
| Non-Current Liabilities | ||||||||||||||||||||||||||||
| Long-Term Debt | 5,782 | 4,311 | 4,403 | 4,910 | 5,752 | 6,528 | 1,534 | 1,507 | 1,511 | 1,752 | 1,760 | 151 | 169 | 240 | 237 | 263 | 329 | 961.8 | 1,371.4 | 1,207.9 | 1,569.3 | 1,426.6 | 2,341.9 | 1,707.3 | 271.1 | 128.2 | 127.2 | 893 |
| Deferred Tax Liabilities | 133 | 177 | 254 | 371 | 324 | 293 | 20 | 9 | 18 | 10 | 147 | 5 | 4 | 4 | 7 | 11 | 13 | 19.2 | 45.6 | 59.9 | 64.8 | 20.9 | 31.7 | 57.7 | 57.4 | 177.8 | 179.6 | 0 |
| Other Non-Current Liabilities | 1,287 | 1,350 | 731 | 789 | 1,149 | 1,274 | 1,181 | 146 | 130 | 102 | 731 | 526 | 366 | (43) | 71 | 240 | 90 | 75.9 | 461.1 | 457.0 | 644.2 | 567.8 | 629.7 | 608.6 | 367.4 | 287.2 | 367.0 | (893) |
| Total Non-Current Liabilities | 7,635 | 6,274 | 5,726 | 6,380 | 7,490 | 8,330 | 2,735 | 2,251 | 2,211 | 2,534 | 2,491 | 677 | 535 | 645 | 513 | 560 | 615 | 1,146.9 | 1,878.1 | 1,724.8 | 2,278.3 | 2,015.3 | 3,003.3 | 2,373.7 | 695.6 | 593.2 | 673.7 | 893 |
| Total Liabilities | 13,419 | 11,420 | 11,395 | 11,968 | 11,933 | 11,780 | 4,779 | 4,433 | 4,309 | 4,064 | 4,076 | 2,280 | 2,129 | 2,323 | 2,518 | 2,368 | 2,273 | 4,814.5 | 4,714.8 | 5,028.8 | 4,665.5 | 4,884.6 | 5,135.9 | 4,753.4 | 3,092.7 | 3,052.0 | 2,604.2 | 2,664 |
| Stockholders' Equity | ||||||||||||||||||||||||||||
| Common Stock | 2,612 | 2,612 | 2,612 | 2,612 | 2,612 | 2,612 | 2,501 | 2,274 | 2,272 | 2,265 | 2,259 | 2,255 | 2,162 | 2,160 | 2,173 | 2,173 | 2,173 | 1,497.3 | 1,493.3 | 1,494.8 | 1,497.8 | 1,495.0 | 1,441.2 | 1,440.0 | 1,506.2 | 1,253.3 | 1,130.2 | 0 |
| Retained Earnings | 7,576 | 6,978 | 6,204 | 3,506 | 1,407 | 435 | 421 | (333) | (1,404) | (2,312) | (2,897) | (3,502) | (3,907) | (4,199) | (4,514) | (5,613) | (5,940) | (5,245.1) | (2,140.2) | (1,779.2) | (1,515.3) | (1,199.8) | (1,260.2) | (825.3) | 212.1 | 1,194.4 | 62.7 | 0 |
| Accumulated Other Comprehensive Income | (592.6) | (167.0) | 1,557 | 2,270 | (306) | (460) | 254 | 56 | 31 | 91 | 126 | 24 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 17,051 | 17,219 | 17,044 | 14,944 | 11,401 | 10,219 | 8,633 | 6,446 | 5,636 | 5,023 | 4,664 | 4,154 | 3,776 | 3,575 | 3,355 | 2,625 | 2,273 | 2,088.1 | 4,896.3 | 5,313.2 | 5,641.3 | 5,977.5 | 5,662.7 | 6,150.9 | 7,505.3 | 5,816.9 | 3,442.8 | 2,096 |
| Total Liabilities & Equity | 30,470 | 28,639 | 28,439 | 26,912 | 23,334 | 21,999 | 13,412 | 10,879 | 9,945 | 9,087 | 8,741 | 6,438 | 5,905 | 5,898 | 5,873 | 4,993 | 4,606 | 6,972.8 | 10,640.5 | 11,181.2 | 10,306.8 | 10,862.1 | 10,798.6 | 10,904.3 | 10,597.9 | 8,868.9 | 6,070.3 | 4,760 |
| Debt Metrics | ||||||||||||||||||||||||||||
| Total Debt | 7,216 | 5,168 | 5,114 | 6,048 | 6,916 | 7,327 | 1,556 | 1,532 | 1,834 | 1,769 | 1,793 | 186 | 303 | 295 | 305 | 396 | 850 | 1,168.2 | 1,706.4 | 2,005.4 | 1,668.2 | 1,997.6 | 2,491.2 | 1,826.8 | 400.5 | 266.8 | 593.0 | 999 |
| Net Debt | 5,860 | 3,362 | 3,294 | 4,610 | 5,167 | 5,476 | 535 | 800 | 974 | 1,144 | 1,120 | (872) | (224) | (130) | (702) | (1,271) | (564) | 419.9 | (105.8) | (33.1) | 517.8 | 1,389.6 | 1,522.7 | 628.9 | (423.3) | (244.9) | 565.2 | 987 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||||||||
| Net Income | 1,005 | 1,780 | 3,139 | 2,186 | 1,175 | 372 | 889 | 1,218 | 791 | 741 | 622 | 488 | 283 | 432 | 1,119 | 312 | (671) | 0 | (366.5) | (267.9) | 0 | 61.1 | (434.9) | (1,019.7) | (642.4) | 1,127.6 | 57.1 | 0 |
| Depreciation & Amortization | 1,917 | 1,865 | 1,754 | 1,664 | 1,513 | 1,260 | 945 | 861 | 812 | 833 | 760 | 514 | 466 | 428 | 364 | 336 | 513 | 570.3 | 1,271.2 | 1,404.9 | 1,319.1 | 1,319.7 | 1,436.9 | 1,369.1 | 1,220.1 | 835.2 | 539.7 | 578 |
| Stock-Based Compensation | 188 | 130 | 92 | 62 | 27 | 14 | 11 | 13 | 13 | 9 | 6 | 6 | 3 | 2 | 2 | 0 | 2 | 5.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (178) | (239) | (1,149) | (78) | 390 | 164 | (306) | (235) | 81 | (166) | (291) | (3) | (143) | (253) | (63) | 385 | 30 | 144.7 | 234.1 | (189.1) | (76.5) | 234.8 | (221.3) | 159.0 | (48.2) | 131.7 | (58.0) | 0 |
| Other Non-Cash Items | 285 | (756) | 124 | 86 | (13) | 43 | 3 | (269) | 39 | (117) | (274) | (18) | (8) | 30 | (176) | (86) | 14 | (803.6) | 63.8 | 26.0 | (201.1) | 241.3 | (50.6) | (271.4) | (299.6) | (11.0) | (97.5) | (763) |
| Operating Cash Flow | 3,217 | 2,780 | 3,960 | 3,980 | 3,065 | 1,811 | 1,601 | 1,575 | 1,723 | 1,291 | 817 | 981 | 601 | 639 | 1,246 | 947 | (112) | (83.7) | 1,202.5 | 973.9 | 1,041.5 | 1,856.9 | 730.0 | 237.0 | 229.9 | 2,083.5 | 441.4 | (185) |
| Investing Activities | ||||||||||||||||||||||||||||
| Capital Expenditure | (2,094) | (2,719) | (2,739) | (2,310) | (1,497) | (1,099) | (1,451) | (1,254) | (1,022) | (826) | (785) | (668) | (378) | (890) | (887) | (325) | (154) | (468.8) | (1,408.5) | (1,297.0) | (1,398.9) | (1,162.8) | (871.6) | (642.0) | (2,482.1) | (1,573.7) | (614.6) | 0 |
| Acquisitions | (2,149) | (813) | 67 | (44) | (6) | (7,478) | (128) | 290 | (116) | (11) | (1,883) | (7) | (60) | (54) | 2 | 2 | 4 | (231.9) | 227.0 | 71.7 | 101.4 | (29.0) | 217.0 | 122.5 | 406.0 | 0 | 53.2 | 0 |
| Purchases of Investments | (6,301) | (7,027) | (5,198) | (5,605) | (4,275) | (6,045) | (3,760) | (3,277) | (3,300) | (4,130) | (1,478) | (1,238) | (1,340) | (2,369) | (2,905) | (375) | (31) | (573.1) | (225.6) | (497.2) | (2,368.9) | (2,677.9) | (2,749.4) | (707.8) | (89.0) | (452.8) | (165.1) | 0 |
| Sales/Maturities of Investments | 5,956 | 8,378 | 5,738 | 5,502 | 3,480 | 7,417 | 2,836 | 3,067 | 3,303 | 3,855 | 1,496 | 1,637 | 1,387 | 2,242 | 1,283 | 405 | 64 | 600.0 | 356.0 | 729.7 | 3,317.3 | 2,519.5 | 2,011.7 | 61.8 | 515.6 | 0 | 10.6 | 0 |
| Other Investing Activities | (280) | (273) | (132) | 16 | 14 | 33 | 15 | 11 | (288) | (192) | (164) | (98) | (61) | (66) | 912 | 52 | 79 | (144.7) | 374.2 | 169.4 | 166.2 | (458.4) | 88.4 | 45.6 | 83.9 | (304.4) | (95.9) | (959) |
| Investing Cash Flow | (4,574) | (2,167) | (2,264) | (2,441) | (2,284) | (7,172) | (2,488) | (1,163) | (1,131) | (1,098) | (2,593) | (273) | (329) | (1,025) | (1,553) | (208) | 13 | (661.0) | (864.0) | (823.4) | (238.6) | (1,808.6) | (1,521.0) | (1,242.5) | (1,971.6) | (2,330.9) | (864.8) | (959) |
| Financing Activities | ||||||||||||||||||||||||||||
| Net Debt Issuance | 1,505 | 177 | (864) | (1,477) | (562) | 4,443 | (22) | (321) | (117) | (30) | 1,569 | (60) | 1 | (59) | (225) | (296) | (273) | (144.7) | (467.4) | 343.6 | (328.3) | (487.3) | 639.1 | 1,463.3 | 102.1 | (427.9) | (52.8) | 0 |
| Stock Repurchased | (8) | (233) | (39) | (39) | (39) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (38) | (20) | (26) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (455) | (456) | (417) | (351) | (286) | (336) | (305) | (283) | (248) | (225) | (202) | (129) | (129) | (130) | (109) | 0 | (3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (442.4) | 0 | 0 | 0 |
| Other Financing Activities | (122) | (103) | 19 | (2) | 2 | 1,124 | (36) | 56 | (1) | 0 | (15) | 10 | 1 | 0 | (3) | (191) | (53) | 257.5 | (80.9) | 12.6 | 61.5 | 32.2 | (73.8) | (25.3) | 722.5 | 324.3 | 466.1 | 0 |
| Financing Cash Flow | 920 | (615) | (1,301) | (1,869) | (885) | 6,274 | 1,167 | (542) | (340) | (229) | 1,363 | (179) | (165) | (199) | (355) | (487) | 351 | 112.8 | (519.3) | 762.0 | (266.8) | (402.1) | 565.3 | 1,446.1 | 2,007.9 | 720.5 | 437.9 | 0 |
| Cash Position | ||||||||||||||||||||||||||||
| Net Change in Cash | (450) | (14) | 382 | (311) | (102) | 830 | 289 | (128) | 235 | (48) | (385) | 531 | 102 | (582) | (660) | 253 | 244 | (637.6) | (220.7) | 892.8 | 541.1 | (361.1) | (229.9) | 441.5 | 268.2 | 482.2 | 16.6 | (1,144) |
| Cash at Beginning | 1,806 | 1,820 | 1,438 | 1,749 | 1,851 | 1,021 | 732 | 860 | 625 | 673 | 1,058 | 527 | 425 | 1,007 | 1,667 | 1,414 | 1,170 | 1,806.5 | 2,032.9 | 1,145.7 | 609.3 | 969.0 | 1,198.4 | 756.5 | 555.6 | 29.6 | 11.2 | 0 |
| Cash at End | 1,356 | 1,806 | 1,820 | 1,438 | 1,749 | 1,851 | 1,021 | 732 | 860 | 625 | 673 | 1,058 | 527 | 425 | 1,007 | 1,667 | 1,414 | 1,168.9 | 1,812.2 | 2,038.5 | 1,150.4 | 608.0 | 968.5 | 1,198.0 | 823.8 | 511.7 | 27.8 | (1,144) |
| Free Cash Flow | 1,123 | 61 | 966 | 1,670 | 1,568 | 712 | 150 | 321 | 701 | 465 | 32 | 313 | 223 | (251) | 359 | 622 | (266) | (552.5) | (206.0) | (323.1) | (357.4) | 694.0 | (141.5) | (405.1) | (2,252.2) | 509.8 | (173.2) | (185) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||
| Revenue | 14,662 | 14,955 | 16,309 | 14,218 | 11,060 | 8,567 | 8,029 | 7,599 | 7,063 | 6,473 | 5,795 | 4,320 | 3,843 | 3,904 | 3,997 | 3,295 | 3,027 | 4,315.2 | 7,654.5 | 7,926.9 | 6,774.2 | 7,194.2 | 6,148.2 | 5,201.0 | 6,168.1 | 7,295.8 | 3,990.8 | 3,175 |
| Gross Profit | 5,753 | 6,069 | 7,413 | 6,131 | 4,260 | 2,776 | 2,994 | 2,885 | 2,621 | 2,330 | 2,080 | 1,647 | 1,323 | 1,427 | 1,654 | 1,237 | 659 | 1,476.0 | 1,584.4 | 2,074.7 | 1,854.4 | 2,525.1 | 1,537.3 | 600.5 | 834.5 | 3,178.0 | 1,155.3 | 447 |
| Operating Income | 1,515 | 2,190 | 3,948 | 2,845 | 1,470 | 581 | 1,161 | 1,469 | 983 | 763 | 555 | 525 | 325 | 455 | 736 | 348 | (220) | (27.0) | (368.6) | (55.9) | (268.5) | 313.6 | (344.0) | (1,070.4) | (1,223.7) | 1,481.2 | (60.6) | (1,496) |
| Net Income | 1,015 | 1,301 | 3,137 | 2,179 | 1,169 | 368 | 870 | 1,075 | 790 | 744 | 632 | 535 | 272 | 427 | 1,119 | 659 | (623) | (2,931.4) | (367.9) | (267.9) | (313.4) | 61.1 | (434.9) | (1,019.7) | (642.4) | 1,127.6 | 57.1 | (775) |
| EPS (Diluted) | 0.76 | 1.34 | 2.38 | 1.65 | 0.88 | 0.26 | 0.75 | 0.95 | 0.70 | 0.66 | 0.56 | 0.48 | 0.25 | 0.39 | 0.98 | 0.58 | -0.73 | -3.48 | -0.44 | -0.32 | -0.38 | 0.08 | -0.53 | -1.31 | -0.82 | 1.68 | 0.08 | -1.15 |
| Balance Sheet | ||||||||||||||||||||||||||||
| Cash & Equivalents | 1,356 | 1,806 | 1,820 | 1,438 | 1,749 | 1,851 | 1,021 | 732 | 860 | 625 | 673 | 1,058 | 527 | 425 | 1,007 | 1,667 | 1,414 | 748.3 | 1,812.2 | 2,038.5 | 1,150.4 | 608.0 | 968.5 | 1,198.0 | 823.8 | 511.7 | 27.8 | 12 |
| Total Assets | 30,470 | 28,639 | 28,439 | 26,912 | 23,334 | 21,999 | 13,412 | 10,879 | 9,945 | 9,087 | 8,741 | 6,438 | 5,905 | 5,898 | 5,873 | 4,993 | 4,606 | 6,972.8 | 10,640.5 | 11,181.2 | 10,306.8 | 10,862.1 | 10,798.6 | 10,904.3 | 10,597.9 | 8,868.9 | 6,070.3 | 4,760 |
| Total Debt | 7,216 | 5,168 | 5,114 | 6,048 | 6,916 | 7,327 | 1,556 | 1,532 | 1,834 | 1,769 | 1,793 | 186 | 303 | 295 | 305 | 396 | 850 | 1,168.2 | 1,706.4 | 2,005.4 | 1,668.2 | 1,997.6 | 2,491.2 | 1,826.8 | 400.5 | 266.8 | 593.0 | 999 |
| Stockholders' Equity | 17,051 | 17,219 | 17,044 | 14,944 | 11,401 | 10,219 | 8,633 | 6,446 | 5,636 | 5,023 | 4,664 | 4,154 | 3,776 | 3,575 | 3,355 | 2,625 | 2,273 | 2,088.1 | 4,896.3 | 5,313.2 | 5,641.3 | 5,977.5 | 5,662.7 | 6,150.9 | 7,505.3 | 5,816.9 | 3,442.8 | 2,096 |
| Cash Flow | ||||||||||||||||||||||||||||
| Operating Cash Flow | 3,217 | 2,780 | 3,960 | 3,980 | 3,065 | 1,811 | 1,601 | 1,575 | 1,723 | 1,291 | 817 | 981 | 601 | 639 | 1,246 | 947 | (112) | (83.7) | 1,202.5 | 973.9 | 1,041.5 | 1,856.9 | 730.0 | 237.0 | 229.9 | 2,083.5 | 441.4 | (185) |
| Capital Expenditure | (2,094) | (2,719) | (2,739) | (2,310) | (1,497) | (1,099) | (1,451) | (1,254) | (1,022) | (826) | (785) | (668) | (378) | (890) | (887) | (325) | (154) | (468.8) | (1,408.5) | (1,297.0) | (1,398.9) | (1,162.8) | (871.6) | (642.0) | (2,482.1) | (1,573.7) | (614.6) | 0 |
| Free Cash Flow | 1,123 | 61 | 966 | 1,670 | 1,568 | 712 | 150 | 321 | 701 | 465 | 32 | 313 | 223 | (251) | 359 | 622 | (266) | (552.5) | (206.0) | (323.1) | (357.4) | 694.0 | (141.5) | (405.1) | (2,252.2) | 509.8 | (173.2) | (185) |