KODK - Eastman Kodak Company
Price:
--
--
| 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 | 1,069 | 1,043 | 1,117 | 1,205 | 1,150 | 1,029 | 1,242 | 1,320 | 1,386 | 1,643 | 1,803 | 2,046 | 2,347 | 2,719 | 3,585 | 5,993 | 7,609 | 9,416 | 10,301 | 10,568 | 11,395 | 13,517 | 12,909 | 12,549 | 13,229 | 13,994 | 14,089 | 13,406 | 14,538 | 15,968 | 14,980 | 13,557 | 16,364 |
| Cost of Revenue | 837 | 840 | 904 | 1,032 | 986 | 894 | 1,060 | 1,140 | 1,175 | 1,240 | 1,422 | 1,586 | 1,861 | 2,426 | 3,095 | 4,170 | 5,850 | 7,247 | 7,785 | 8,159 | 8,864 | 9,601 | 8,734 | 8,022 | 8,661 | 8,019 | 7,069 | 6,440 | 7,148 | 7,424 | 7,046 | 6,442 | 6,952 |
| Gross Profit | 232 | 203 | 213 | 173 | 164 | 135 | 182 | 180 | 211 | 403 | 381 | 460 | 486 | 293 | 490 | 1,823 | 1,759 | 2,169 | 2,516 | 2,409 | 2,531 | 3,916 | 4,175 | 4,527 | 4,568 | 5,975 | 7,020 | 6,966 | 7,390 | 8,544 | 7,934 | 7,115 | 9,412 |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| R&D Expenses | 33 | 33 | 34 | 34 | 33 | 34 | 42 | 48 | 64 | 60 | 44 | 94 | 99 | 207 | 274 | 321 | 356 | 501 | 535 | 710 | 840 | 836 | 781 | 762 | 779 | 784 | 817 | 880 | 1,044 | 1,028 | 935 | 859 | 0 |
| SG&A Expenses | 174 | 179 | 13 | 55 | 75 | 73 | 107 | 224 | 239 | 198 | 226 | 284 | 411 | 637 | 859 | 1,084 | 1,298 | 1,606 | 1,764 | 1,950 | 2,240 | 2,491 | 2,618 | 2,504 | 2,625 | 2,977 | 3,295 | 3,303 | 3,912 | 4,410 | 4,158 | 3,711 | 6,290 |
| Other Expenses | 0 | (2) | 162 | 110 | 102 | 102 | 135 | 9 | (74) | 32 | 40 | 65 | 0 | 130 | 52 | 688 | 138 | 906 | 524 | 416 | 665 | 695 | 479 | 98 | 812 | 0 | 918 | 853 | 828 | 903 | 916 | 883 | 1,111 |
| Operating Expenses | 207 | 210 | 209 | 199 | 210 | 209 | 284 | 281 | 229 | 290 | 327 | 413 | 510 | 935 | 1,106 | 2,021 | 1,787 | 2,990 | 2,823 | 2,944 | 3,644 | 4,022 | 3,873 | 3,359 | 4,216 | 3,761 | 5,030 | 5,036 | 5,784 | 6,341 | 6,009 | 5,453 | 7,401 |
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | 25 | (7) | 4 | (26) | (46) | (74) | (102) | (101) | (18) | 113 | 54 | 47 | (24) | (642) | (616) | (198) | (28) | (821) | (307) | (535) | (1,113) | (106) | 302 | 1,168 | 352 | 2,214 | 1,990 | 1,930 | 1,606 | 2,203 | 1,925 | 1,662 | 2,011 |
| Interest Expense | 62 | 59 | 52 | 40 | 33 | 12 | 16 | 9 | 8 | 60 | 63 | 62 | 128 | 158 | 156 | 149 | 119 | 108 | 113 | 262 | 211 | 168 | 148 | 173 | 219 | 178 | 0 | 110 | 0 | 83 | 78 | 142 | 635 |
| Interest Income | 10 | 12 | 15 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 1 | 6 | 6 | 11 | 10 | 11 | 12 | 71 | 95 | 63 | 29 | 22 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||||||||||||||||
| EBITDA | 54 | 197 | 195 | 114 | 87 | 71 | 93 | 69 | 62 | 216 | 173 | 212 | 2,603 | (1,226) | (325) | 68 | 429 | (266) | 1,002 | 1,212 | 954 | 1,619 | 1,645 | 2,100 | 1,928 | 3,103 | 2,908 | 2,783 | 2,434 | 3,106 | 2,841 | 2,545 | 3,122 |
| EBIT | 25 | 169 | 165 | 85 | 56 | 34 | 38 | (4) | (18) | 111 | 28 | 13 | 2,410 | (1,471) | (619) | (277) | 2 | (766) | 217 | (119) | (448) | 589 | 781 | 1,266 | 1,011 | 2,214 | 1,990 | 1,930 | 1,606 | 2,203 | 1,925 | 1,662 | 2,011 |
| Income Before Tax | (112) | 110 | 87 | 31 | 28 | (376) | (60) | (13) | (26) | 51 | (35) | (49) | 2,282 | (1,610) | (757) | (425) | (117) | (874) | (256) | (583) | (1,208) | (113) | 104 | 894 | 115 | 2,132 | 2,109 | 2,106 | 53 | 1,556 | 1,926 | 1,002 | 856 |
| Income Tax Expense | 16 | 8 | 12 | 5 | 4 | 168 | 31 | (4) | (120) | 33 | 32 | 10 | 163 | (273) | (18) | 110 | 115 | (147) | (51) | 221 | 449 | (182) | (85) | 133 | 34 | 725 | 717 | 716 | 48 | 545 | 674 | 448 | 381 |
| Net Income | (128) | 102 | 75 | 26 | 24 | (541) | 116 | (16) | 94 | 15 | (80) | (123) | 1,985 | (1,379) | (764) | (687) | (210) | (442) | 676 | (805) | (1,564) | 544 | 253 | 770 | 76 | 1,407 | 1,392 | 1,390 | 5 | 1,288 | 1,252 | 557 | (1,515) |
| Per Share Data | |||||||||||||||||||||||||||||||||
| EPS (Basic) | -1.78 | 0.97 | 0.77 | 0.16 | 0.28 | -9.77 | -2.74 | -0.84 | 1.76 | 0.28 | -1.91 | -2.96 | 10.81 | -5.07 | -2.84 | -2.56 | -0.78 | -1.65 | 2.35 | -2.09 | -4.38 | 1.90 | 0.79 | 2.52 | 0.26 | 4.62 | 4.38 | 4.30 | 0.01 | 3.82 | 3.67 | 1.66 | -4.64 |
| EPS (Diluted) | -1.78 | 0.90 | 0.67 | 0.16 | 0.27 | -9.77 | -2.74 | -0.84 | 1.76 | 0.28 | -1.90 | -2.95 | 10.81 | -5.07 | -2.84 | -2.56 | -0.78 | -1.65 | 2.35 | -2.09 | -4.38 | 1.90 | 0.79 | 2.52 | 0.26 | 4.59 | 4.33 | 4.24 | 0.01 | 3.76 | 3.67 | 1.63 | -4.64 |
| Shares Outstanding | 89.8 | 80.1 | 79.4 | 78.9 | 78.4 | 57.4 | 43 | 42.7 | 42.5 | 42.2 | 41.9 | 41.6 | 271.8 | 271.8 | 269.1 | 268.5 | 268 | 268.2 | 287.7 | 287.2 | 357.1 | 286.3 | 320.3 | 305.6 | 292.3 | 304.5 | 318 | 323.3 | 328.3 | 337.2 | 341.1 | 335.7 | 326.5 |
| 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 | 337 | 201 | 255 | 217 | 362 | 196 | 233 | 246 | 344 | 433 | 2,024 | 2,145 | 1,255 | 1,250 | 569 | 448 | 246 | 373 | 457 | 728 | 1,777 | 1,764 | 2,020 | 1,635 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 20 | 43 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 152 | 138 | 195 | 177 | 175 | 177 | 208 | 232 | 253 | 277 | 1,395 | 1,716 | 2,544 | 2,327 | 2,234 | 2,337 | 2,653 | 2,537 | 2,527 | 2,271 | 2,738 | 3,145 | 3,064 | 3,463 |
| Inventory | 218 | 219 | 217 | 237 | 219 | 206 | 215 | 236 | 276 | 236 | 679 | 948 | 1,158 | 1,075 | 1,062 | 1,137 | 1,718 | 1,519 | 1,424 | 1,252 | 1,575 | 1,660 | 1,480 | 1,913 |
| Other Current Assets | 134 | 37 | 45 | 50 | 51 | 48 | 50 | 164 | 116 | 57 | 205 | 195 | 691 | 797 | 669 | 761 | 869 | 995 | 1,148 | 1,224 | 875 | 740 | 1,119 | 1,010 |
| Total Current Assets | 841 | 595 | 712 | 681 | 807 | 627 | 706 | 878 | 958 | 1,120 | 4,303 | 5,004 | 5,648 | 5,455 | 4,534 | 4,683 | 5,491 | 5,444 | 5,599 | 5,475 | 6,965 | 7,309 | 7,683 | 8,021 |
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment | 239 | 216 | 199 | 193 | 187 | 200 | 230 | 246 | 314 | 298 | 1,254 | 1,551 | 4,512 | 5,094 | 5,420 | 5,659 | 5,919 | 5,947 | 5,914 | 5,509 | 5,422 | 5,377 | 5,292 | 6,366 |
| Goodwill | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 32 | 88 | 907 | 896 | 1,446 | 0 | 0 | 948 | 947 | 982 | 1,232 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 17 | 20 | 24 | 28 | 34 | 39 | 47 | 60 | 86 | 84 | 0 | 0 | 0 | 1,384 | 981 | 0 | 0 | 0 | 0 | 548 | 581 | 536 | 616 | 4,186 |
| Long-Term Investments | 110 | 104 | 0 | 25 | 54 | 64 | 0 | 112 | 32 | 36 | 0 | 0 | (556) | 0 | 0 | (81) | 0 | (59) | (69) | (64) | (102) | (97) | (95) | 0 |
| Other Non-Current Assets | 438 | 1,054 | 1,408 | 1,346 | 1,131 | 370 | 273 | 43 | 97 | 115 | 1,227 | 1,728 | 3,131 | 2,885 | 2,434 | 2,072 | 1,767 | 1,997 | 1,988 | 1,613 | 1,470 | 1,255 | 1,377 | 1,752 |
| Total Non-Current Assets | 816 | 1,406 | 1,643 | 1,604 | 1,364 | 621 | 709 | 633 | 749 | 656 | 3,388 | 4,175 | 9,089 | 9,363 | 8,835 | 8,679 | 8,721 | 8,926 | 9,134 | 7,670 | 7,473 | 7,168 | 7,285 | 12,304 |
| Total Assets | 1,657 | 2,001 | 2,355 | 2,285 | 2,171 | 1,248 | 1,415 | 1,511 | 1,707 | 1,776 | 7,691 | 9,179 | 14,737 | 14,818 | 13,369 | 13,362 | 14,212 | 14,370 | 14,733 | 13,145 | 14,438 | 14,477 | 14,968 | 20,325 |
| Current Liabilities | ||||||||||||||||||||||||
| Account Payables | 101 | 120 | 125 | 134 | 153 | 118 | 153 | 130 | 183 | 200 | 919 | 1,288 | 1,493 | 3,630 | 3,351 | 3,276 | 3,275 | 3,832 | 3,906 | 3,832 | 4,116 | 3,327 | 703 | 737 |
| Short-Term Debt | 12 | 1 | 1 | 1 | 1 | 1 | 1 | 396 | 4 | 3 | 62 | 51 | 469 | 946 | 1,442 | 1,534 | 2,206 | 1,163 | 1,518 | 611 | 541 | 586 | 371 | 655 |
| Deferred Revenue | 0 | 35 | 37 | 40 | 43 | 46 | 46 | 34 | 30 | 28 | 275 | 217 | 0 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 155 | 32 | 97 | 59 | 58 | 74 | 141 | 218 | 174 | 122 | 652 | 721 | 2,403 | 88 | (125) | 544 | 700 | 774 | 754 | 734 | 760 | 730 | 4,661 | 3,518 |
| Total Current Liabilities | 268 | 261 | 283 | 293 | 309 | 296 | 368 | 778 | 419 | 425 | 2,896 | 3,462 | 4,990 | 5,307 | 5,377 | 5,354 | 6,215 | 5,769 | 6,178 | 5,177 | 5,417 | 4,643 | 5,735 | 4,910 |
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long-Term Debt | 207 | 465 | 456 | 315 | 252 | 14 | 105 | 5 | 399 | 399 | 1,129 | 1,252 | 1,852 | 2,302 | 1,164 | 1,666 | 1,166 | 936 | 504 | 585 | 559 | 665 | 660 | 6,853 |
| Deferred Tax Liabilities | 68 | 24 | 27 | 27 | 29 | 31 | 13 | 14 | 16 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 61 | 59 | 69 | 64 | 102 | 97 | 95 | 79 |
| Other Non-Current Liabilities | 318 | 313 | 360 | 363 | 544 | 570 | 578 | 534 | 648 | 855 | 3,699 | 3,504 | 4,084 | 3,945 | 4,051 | 3,448 | 3,342 | 3,694 | 3,994 | 4,158 | 3,626 | 3,951 | 4,461 | 5,127 |
| Total Non-Current Liabilities | 676 | 881 | 931 | 748 | 885 | 684 | 766 | 563 | 1,067 | 1,268 | 4,828 | 4,756 | 5,936 | 6,247 | 5,215 | 5,114 | 4,569 | 4,689 | 4,567 | 4,807 | 4,287 | 4,713 | 5,216 | 12,059 |
| Total Liabilities | 944 | 1,142 | 1,214 | 1,041 | 1,194 | 980 | 1,134 | 1,341 | 1,486 | 1,693 | 7,724 | 8,218 | 10,926 | 11,554 | 10,592 | 10,468 | 10,784 | 10,458 | 10,745 | 9,984 | 9,704 | 9,356 | 10,951 | 16,969 |
| Stockholders' Equity | ||||||||||||||||||||||||
| Common Stock | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 978 | 978 | 978 | 978 | 978 | 978 | 978 | 978 | 978 | 978 | 978 | 974 | 966 | 0 |
| Retained Earnings | (521) | (393) | (495) | (570) | (596) | (620) | (79) | (200) | (174) | (268) | 5,676 | 5,879 | 7,922 | 7,527 | 7,611 | 7,431 | 7,869 | 6,995 | 6,163 | 5,350 | 5,931 | 5,184 | 4,485 | 4,469 |
| Accumulated Other Comprehensive Income | (118) | (104) | 281 | 462 | 221 | (446) | (417) | (411) | (391) | (438) | (1,760) | (749) | (95) | (239) | (771) | (597) | (482) | (145) | (222) | (404) | 150 | 186 | 16 | (6,945) |
| Total Stockholders' Equity | 713 | 859 | 1,141 | 1,244 | 977 | 268 | 281 | 170 | 221 | 83 | (35) | 961 | 3,811 | 3,264 | 2,777 | 2,894 | 3,428 | 3,912 | 3,988 | 3,161 | 4,734 | 5,121 | 4,017 | 3,356 |
| Total Liabilities & Equity | 1,657 | 2,001 | 2,355 | 2,285 | 2,171 | 1,248 | 1,415 | 1,511 | 1,707 | 1,776 | 7,691 | 9,179 | 14,737 | 14,818 | 13,369 | 13,362 | 14,212 | 14,370 | 14,733 | 13,145 | 14,438 | 14,477 | 14,968 | 20,325 |
| Debt Metrics | ||||||||||||||||||||||||
| Total Debt | 250 | 499 | 495 | 363 | 312 | 80 | 171 | 401 | 403 | 407 | 1,191 | 1,303 | 2,321 | 3,248 | 2,606 | 3,200 | 3,372 | 2,099 | 2,022 | 1,196 | 1,100 | 1,251 | 1,031 | 7,508 |
| Net Debt | (87) | 298 | 240 | 146 | (50) | (116) | (62) | 155 | 59 | (26) | (833) | (842) | 1,066 | 1,998 | 2,037 | 2,752 | 3,126 | 1,726 | 1,565 | 468 | (677) | (513) | (989) | 5,873 |
| 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 | (128) | 102 | 75 | 26 | 24 | (541) | 116 | (16) | 94 | 16 | (1,362) | 556 | 265 | 770 | 76 | 1,407 | 1,392 | 1,390 | 5 | 1,288 | 1,252 | 823 | 667 |
| Depreciation & Amortization | 29 | 28 | 30 | 29 | 31 | 37 | 55 | 73 | 80 | 105 | 1,402 | 1,030 | 830 | 818 | 919 | 889 | 918 | 853 | 828 | 903 | 916 | 883 | 1,111 |
| Stock-Based Compensation | 5 | 6 | 7 | 5 | 7 | 15 | 7 | 6 | 9 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (1) | (4) | 16 | (92) | (18) | (17) | 47 | (59) | (44) | (8) | 598 | (41) | 343 | 665 | 284 | (1,432) | (915) | (838) | 123 | (223) | 97 | 186 | 392 |
| Other Non-Cash Items | 572 | (138) | (89) | (81) | (90) | 311 | (234) | (84) | (77) | (149) | 94 | (340) | 221 | 175 | 830 | (117) | 291 | (124) | 1,626 | 533 | 82 | (124) | 567 |
| Operating Cash Flow | 480 | (7) | 38 | (116) | (47) | (35) | 12 | (62) | (67) | (13) | 1,208 | 1,168 | 1,645 | 2,204 | 2,065 | 982 | 1,933 | 1,483 | 2,080 | 2,484 | 2,630 | 1,642 | 2,614 |
| Investing Activities | |||||||||||||||||||||||
| Capital Expenditure | (34) | (56) | (32) | (31) | (21) | (17) | (15) | (33) | (38) | (41) | (472) | (460) | (506) | (577) | (743) | (945) | (1,127) | (1,108) | (1,485) | (1,341) | (1,034) | (1,153) | (1,082) |
| Acquisitions | 5 | 0 | 0 | 0 | 1 | 4 | 326 | 11 | 13 | 10 | (984) | (369) | (697) | (72) | (306) | (130) | (3) | (949) | (341) | (128) | 121 | 7,737 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | (6) | 0 | 0 | 25 | 0 | (194) | (116) | (87) | (101) | (52) | (69) | (104) | (182) | 109 | (31) | (4) | (43) | (391) |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | 2 | 182 | 124 | 86 | 88 | 54 | 84 | 127 | 162 | 15 | 59 | 48 | 249 | 293 |
| Other Investing Activities | 0 | (39) | 0 | (25) | 0 | 4 | 0 | 11 | (25) | 8 | 164 | 701 | (63) | (96) | 0 | 277 | 422 | 238 | (194) | 805 | (1,511) | (48) | 30 |
| Investing Cash Flow | (29) | (39) | (32) | (56) | (20) | (13) | 311 | (22) | (24) | (21) | (1,304) | (120) | (1,267) | (758) | (1,047) | (783) | (685) | (1,839) | (1,896) | (636) | (2,380) | 6,742 | (1,150) |
| Financing Activities | |||||||||||||||||||||||
| Net Debt Issuance | (306) | (18) | 90 | 48 | 239 | (1) | (285) | (3) | (11) | (282) | 722 | (928) | 588 | (597) | (143) | 1,313 | 89 | 776 | 123 | (97) | 220 | (7,474) | 297 |
| Stock Repurchased | (7) | (1) | 0 | (1) | (1) | (33) | 0 | 0 | (1) | (3) | 0 | 0 | 0 | (260) | (44) | (1,125) | (897) | (258) | (850) | (1,323) | (300) | 0 | 0 |
| Dividends Paid | (2) | (4) | (4) | (4) | (7) | (22) | (3) | (8) | (10) | 0 | (144) | (143) | (330) | (525) | (643) | (545) | (563) | (569) | (567) | (539) | (547) | (566) | (657) |
| Other Financing Activities | 0 | 0 | (1) | 0 | (2) | 33 | (10) | 0 | (7) | 15 | (57) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Financing Cash Flow | (314) | (23) | 85 | 43 | 238 | 10 | (298) | (11) | (29) | (72) | 533 | (1,066) | 270 | (1,331) | (808) | (314) | (1,327) | 77 | (1,198) | (1,833) | (512) | (8,006) | (183) |
| Cash Position | |||||||||||||||||||||||
| Net Change in Cash | 141 | (76) | 91 | (137) | 167 | (34) | 23 | (102) | (109) | (113) | 410 | 5 | 681 | 121 | 202 | (127) | (84) | (271) | (1,049) | 13 | (256) | 385 | 1,274 |
| Cash at Beginning | 301 | 377 | 286 | 423 | 256 | 290 | 267 | 369 | 478 | 547 | 1,255 | 1,250 | 569 | 448 | 246 | 373 | 457 | 728 | 1,777 | 1,764 | 2,020 | 1,635 | 361 |
| Cash at End | 442 | 301 | 377 | 286 | 423 | 256 | 290 | 267 | 369 | 434 | 1,665 | 1,255 | 1,250 | 569 | 448 | 246 | 373 | 457 | 728 | 1,777 | 1,764 | 2,020 | 1,635 |
| Free Cash Flow | 446 | (63) | 6 | (147) | (68) | (52) | (3) | (95) | (105) | (54) | 736 | 708 | 1,139 | 1,627 | 1,322 | 37 | 806 | 375 | 595 | 1,143 | 1,596 | 489 | 1,532 |
| 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 | 1,069 | 1,043 | 1,117 | 1,205 | 1,150 | 1,029 | 1,242 | 1,320 | 1,386 | 1,643 | 1,803 | 2,046 | 2,347 | 2,719 | 3,585 | 5,993 | 7,609 | 9,416 | 10,301 | 10,568 | 11,395 | 13,517 | 12,909 | 12,549 | 13,229 | 13,994 | 14,089 | 13,406 | 14,538 | 15,968 | 14,980 | 13,557 | 16,364 |
| Gross Profit | 232 | 203 | 213 | 173 | 164 | 135 | 182 | 180 | 211 | 403 | 381 | 460 | 486 | 293 | 490 | 1,823 | 1,759 | 2,169 | 2,516 | 2,409 | 2,531 | 3,916 | 4,175 | 4,527 | 4,568 | 5,975 | 7,020 | 6,966 | 7,390 | 8,544 | 7,934 | 7,115 | 9,412 |
| Operating Income | 25 | (7) | 4 | (26) | (46) | (74) | (102) | (101) | (18) | 113 | 54 | 47 | (24) | (642) | (616) | (198) | (28) | (821) | (307) | (535) | (1,113) | (106) | 302 | 1,168 | 352 | 2,214 | 1,990 | 1,930 | 1,606 | 2,203 | 1,925 | 1,662 | 2,011 |
| Net Income | (128) | 102 | 75 | 26 | 24 | (541) | 116 | (16) | 94 | 15 | (80) | (123) | 1,985 | (1,379) | (764) | (687) | (210) | (442) | 676 | (805) | (1,564) | 544 | 253 | 770 | 76 | 1,407 | 1,392 | 1,390 | 5 | 1,288 | 1,252 | 557 | (1,515) |
| EPS (Diluted) | -1.78 | 0.90 | 0.67 | 0.16 | 0.27 | -9.77 | -2.74 | -0.84 | 1.76 | 0.28 | -1.90 | -2.95 | 10.81 | -5.07 | -2.84 | -2.56 | -0.78 | -1.65 | 2.35 | -2.09 | -4.38 | 1.90 | 0.79 | 2.52 | 0.26 | 4.59 | 4.33 | 4.24 | 0.01 | 3.76 | 3.67 | 1.63 | -4.64 |
| Balance Sheet | |||||||||||||||||||||||||||||||||
| Cash & Equivalents | 337 | 201 | 255 | 217 | 362 | 196 | 233 | 246 | 344 | 433 | 2,024 | 2,145 | 1,255 | 1,250 | 569 | 448 | 246 | 373 | 457 | 728 | 1,777 | 1,764 | 2,020 | 1,635 | |||||||||
| Total Assets | 1,657 | 2,001 | 2,355 | 2,285 | 2,171 | 1,248 | 1,415 | 1,511 | 1,707 | 1,776 | 7,691 | 9,179 | 14,737 | 14,818 | 13,369 | 13,362 | 14,212 | 14,370 | 14,733 | 13,145 | 14,438 | 14,477 | 14,968 | 20,325 | |||||||||
| Total Debt | 250 | 499 | 495 | 363 | 312 | 80 | 171 | 401 | 403 | 407 | 1,191 | 1,303 | 2,321 | 3,248 | 2,606 | 3,200 | 3,372 | 2,099 | 2,022 | 1,196 | 1,100 | 1,251 | 1,031 | 7,508 | |||||||||
| Stockholders' Equity | 713 | 859 | 1,141 | 1,244 | 977 | 268 | 281 | 170 | 221 | 83 | (35) | 961 | 3,811 | 3,264 | 2,777 | 2,894 | 3,428 | 3,912 | 3,988 | 3,161 | 4,734 | 5,121 | 4,017 | 3,356 | |||||||||
| Cash Flow | |||||||||||||||||||||||||||||||||
| Operating Cash Flow | 480 | (7) | 38 | (116) | (47) | (35) | 12 | (62) | (67) | (13) | 1,208 | 1,168 | 1,645 | 2,204 | 2,065 | 982 | 1,933 | 1,483 | 2,080 | 2,484 | 2,630 | 1,642 | 2,614 | ||||||||||
| Capital Expenditure | (34) | (56) | (32) | (31) | (21) | (17) | (15) | (33) | (38) | (41) | (472) | (460) | (506) | (577) | (743) | (945) | (1,127) | (1,108) | (1,485) | (1,341) | (1,034) | (1,153) | (1,082) | ||||||||||
| Free Cash Flow | 446 | (63) | 6 | (147) | (68) | (52) | (3) | (95) | (105) | (54) | 736 | 708 | 1,139 | 1,627 | 1,322 | 37 | 806 | 375 | 595 | 1,143 | 1,596 | 489 | 1,532 | ||||||||||