PNC - The PNC Financial Services Group, Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$252.63
DETAILS
HIGH:
$277.00
LOW:
$206.00
MEDIAN:
$261.50
CONSENSUS:
$252.63
UPSIDE:
15.24%
| 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 | 31,342 | 33,694 | 31,901 | 23,536 | 19,698 | 18,262 | 20,636 | 19,051 | 18,035 | 16,423 | 16,270 | 16,187 | 16,872 | 16,606 | 15,820 | 16,936 | 18,120 | 8,629 | 9,088 | 8,861 | 7,907 | 6,324 | 5,969 | 6,369 | 6,789 | 7,682 | 7,033 | 7,110 | 6,906 | 6,369 | 6,109.9 | 4,684.4 | 4,146.3 |
| Cost of Revenue | 8,883 | 13,682 | 11,153 | 2,893 | (292) | 4,536 | 4,570 | 3,269 | 2,147 | 1,694 | 1,300 | 1,179 | 1,503 | 2,081 | 2,646 | 4,422 | 6,933 | 3,964 | 3,512 | 2,491 | 1,601 | 835 | 893 | 1,284 | 2,778 | 2,704 | 2,402 | 2,761 | 2,626 | 2,494 | 3,013.6 | 2,012.3 | 1,576 |
| Gross Profit | 22,459 | 20,012 | 20,748 | 20,643 | 19,990 | 13,726 | 16,066 | 15,782 | 15,888 | 14,729 | 14,970 | 15,008 | 15,369 | 14,525 | 13,174 | 12,514 | 11,187 | 4,665 | 5,576 | 6,370 | 6,306 | 5,489 | 5,076 | 5,085 | 4,011 | 4,978 | 4,631 | 4,349 | 4,280 | 3,875 | 3,096.3 | 2,672.1 | 2,570.3 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 9,471 | 7,664 | 7,778 | 7,599 | 7,460 | 5,909 | 5,948 | 5,756 | 5,512 | 5,120 | 5,080 | 4,864 | 4,989 | 4,896 | 4,215 | 4,172 | 4,352 | 1,889 | 1,928 | 2,536 | 2,499 | 2,151 | 1,868 | 1,752 | 1,724 | 1,686 | 1,450 | 1,361 | 1,311 | 1,198 | 1,065.1 | 835.7 | 685.4 |
| Other Expenses | 4,502 | 5,106 | 6,234 | 5,571 | 5,542 | 4,388 | 4,626 | 4,540 | 4,886 | 4,356 | 4,383 | 4,530 | 4,692 | 5,590 | 4,890 | 4,281 | 3,610 | 1,682 | 1,724 | (171) | 1,807 | 1,561 | 1,640 | 1,512 | 1,723 | 1,444 | 1,393 | 1,337 | 1,351 | 1,150 | 1,404.1 | 934 | 768.3 |
| Operating Expenses | 13,973 | 12,770 | 14,012 | 13,170 | 13,002 | 10,297 | 10,574 | 10,296 | 10,398 | 9,476 | 9,463 | 9,394 | 9,681 | 10,486 | 9,105 | 8,453 | 7,962 | 3,571 | 3,652 | 2,365 | 4,306 | 3,712 | 3,508 | 3,264 | 3,447 | 3,130 | 2,843 | 2,698 | 2,662 | 2,348 | 2,469.2 | 1,769.7 | 1,453.7 |
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | 8,486 | 7,242 | 6,736 | 7,473 | 6,988 | 3,429 | 5,492 | 5,486 | 5,490 | 5,253 | 5,507 | 5,614 | 5,688 | 4,039 | 4,069 | 4,061 | 3,225 | 1,094 | 1,924 | 4,005 | 2,000 | 1,777 | 1,568 | 1,821 | 564 | 1,848 | 1,788 | 1,651 | 1,618 | 1,527 | 627.1 | 902.4 | 1,116.6 |
| Interest Expense | 10,897 | 12,885 | 10,392 | 2,422 | 487 | 1,361 | 3,797 | 2,861 | 1,706 | 1,261 | 1,045 | 906 | 860 | 1,094 | 1,494 | 1,920 | 3,003 | 2,447 | 3,197 | 2,367 | 1,580 | 783 | 716 | 975 | 1,875 | 2,568 | 2,239 | 2,536 | 2,556 | 2,494 | 3,007.6 | 1,952.2 | 1,372.1 |
| Interest Income | 25,307 | 26,384 | 24,308 | 15,436 | 11,134 | 11,307 | 13,762 | 12,582 | 10,814 | 9,652 | 9,323 | 9,431 | 10,007 | 10,734 | 10,194 | 11,150 | 12,086 | 6,301 | 6,144 | 4,612 | 3,734 | 2,752 | 2,712 | 3,172 | 4,137 | 4,732 | 4,583 | 5,024 | 5,051 | 4,938 | 5,149.5 | 3,861.8 | 3,201.1 |
| Profitability | |||||||||||||||||||||||||||||||||
| EBITDA | 8,576 | 7,501 | 6,953 | 8,124 | 8,761 | 4,926 | 6,807 | 6,615 | 6,607 | 6,446 | 6,595 | 6,602 | 6,834 | 5,198 | 5,209 | 5,120 | 4,203 | 1,557 | 2,315 | 4,350 | 2,375 | 2,079 | 1,857 | 2,063 | 824 | 2,188 | 2,093 | 1,961 | 1,964 | 1,817 | 923.1 | 1,148.4 | 1,264.6 |
| EBIT | 8,486 | 7,242 | 6,736 | 7,473 | 6,988 | 3,429 | 5,492 | 5,486 | 5,490 | 5,253 | 5,507 | 5,614 | 5,688 | 4,039 | 4,069 | 4,061 | 3,225 | 1,094 | 1,924 | 4,005 | 2,000 | 1,777 | 1,568 | 1,821 | 564 | 1,848 | 1,788 | 1,651 | 1,618 | 1,527 | 627.1 | 902.4 | 1,116.6 |
| Income Before Tax | 8,486 | 7,242 | 6,736 | 7,473 | 6,988 | 3,429 | 5,492 | 5,486 | 5,490 | 5,253 | 5,507 | 5,614 | 5,688 | 4,039 | 4,069 | 4,061 | 3,225 | 1,094 | 1,924 | 4,005 | 2,000 | 1,777 | 1,568 | 1,821 | 564 | 1,848 | 1,788 | 1,651 | 1,618 | 1,527 | 627.1 | 902.4 | 1,116.6 |
| Income Tax Expense | 1,489 | 1,289 | 1,089 | 1,360 | 1,263 | 426 | 901 | 928 | 102 | 1,268 | 1,364 | 1,407 | 1,476 | 1,045 | 998 | 1,037 | 867 | 298 | 561 | 1,363 | 604 | 538 | 539 | 621 | 187 | 634 | 586 | 571 | 566 | 535 | 219 | 292.3 | 371.3 |
| Net Income | 6,936 | 5,889 | 5,578 | 6,041 | 5,674 | 7,517 | 5,369 | 5,301 | 5,338 | 3,903 | 4,106 | 4,184 | 4,201 | 3,001 | 3,056 | 3,412 | 2,447 | 882 | 1,467 | 2,595 | 1,325 | 1,197 | 1,001 | 1,184 | 372 | 1,279 | 1,264 | 1,115 | 1,052 | 992 | 408.1 | 610.1 | 725.9 |
| Per Share Data | |||||||||||||||||||||||||||||||||
| EPS (Basic) | 16.62 | 13.76 | 12.80 | 13.86 | 12.71 | 6.36 | 11.43 | 10.79 | 10.49 | 7.42 | 7.52 | 7.44 | 7.48 | 5.36 | 5.70 | 5.80 | 4.40 | 2.50 | 4.40 | 8.89 | 4.63 | 4.25 | 3.58 | 4.18 | 1.27 | 4.35 | 4.19 | 3.64 | 3.33 | 2.91 | 1.19 | 2.57 | 2.65 |
| EPS (Diluted) | 16.59 | 13.74 | 12.79 | 13.85 | 12.70 | 6.36 | 11.39 | 10.71 | 10.36 | 7.30 | 7.39 | 7.30 | 7.39 | 5.30 | 5.64 | 5.74 | 4.36 | 2.46 | 4.32 | 8.73 | 4.55 | 4.21 | 3.55 | 4.15 | 1.26 | 4.31 | 4.15 | 3.60 | 3.28 | 2.88 | 1.19 | 2.56 | 2.60 |
| Shares Outstanding | 394 | 399 | 401 | 412 | 426 | 427 | 447 | 467 | 481 | 494 | 514 | 529 | 528 | 526 | 524 | 517 | 454 | 344 | 331 | 292 | 286 | 281 | 280 | 283 | 282.7 | 290 | 296.9 | 306.3 | 315.9 | 340.2 | 339.1 | 236.6 | 236.4 |
| 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 | 39,713 | 46,251 | 50,725 | 34,363 | 82,254 | 92,190 | 28,474 | 16,501 | 33,844 | 30,590 | 8,776 | 19,330 | 3,230 | 2,968 | 3,201 | 4,327 | 3,662 | 3,080 | 2,534 | 4,303 | 4,016 | 3,679 | 2,592 | 1,817 |
| Short-Term Investments | 10,673 | 9,385 | 41,785 | 44,159 | 131,536 | 87,358 | 69,163 | 63,389 | 57,618 | 60,104 | 50,798 | 40,142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 0 | 6,695 | 6,460 | 6,404 | 6,040 | 6,257 | 7,110 | 7,266 | 7,898 | 7,546 | 6,031 | 6,282 | 0 | 2,223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 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 Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 50,386 | 62,331 | 98,970 | 84,926 | 219,830 | 185,805 | 104,747 | 87,156 | 99,360 | 98,240 | 65,605 | 65,754 | 3,230 | 5,191 | 3,201 | 4,327 | 3,662 | 3,080 | 2,534 | 4,303 | 4,016 | 3,679 | 2,592 | 1,817 |
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment | 0 | 0 | 0 | 0 | 1,919 | 1,876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 10,959 | 10,932 | 10,932 | 10,987 | 10,916 | 9,233 | 9,233 | 9,218 | 9,173 | 9,103 | 9,505 | 8,868 | 3,001 | 2,390 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 3,659 | 3,711 | 3,686 | 3,423 | 1,818 | 1,242 | 1,644 | 1,983 | 1,832 | 1,758 | 3,404 | 2,820 | 354 | 317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 460,277 | 446,083 | 410,089 | 419,502 | 292,921 | 243,779 | 264,665 | 250,602 | 243,693 | 231,272 | 166,509 | 181,541 | 63,167 | 50,538 | 50,147 | 56,846 | 58,634 | 59,536 | 68,211 | 65,645 | 64,264 | 64,844 | 55,326 | 56,252 |
| Other Non-Current Assets | 48,291 | 36,981 | 37,903 | 38,425 | 29,787 | 24,744 | 30,006 | 33,356 | 26,710 | 26,007 | 24,840 | 32,098 | 9,971 | 9,732 | 10,383 | 6,092 | 5,080 | 4,158 | 3,914 | 3,540 | 4,980 | 4,881 | 6,227 | 4,011 |
| Total Non-Current Assets | 523,186 | 497,707 | 462,610 | 472,337 | 337,361 | 280,874 | 305,548 | 295,159 | 281,408 | 268,140 | 204,258 | 225,327 | 76,493 | 62,977 | 63,176 | 65,311 | 66,182 | 66,206 | 74,673 | 70,817 | 69,244 | 69,725 | 61,553 | 60,263 |
| Total Assets | 573,572 | 560,038 | 561,580 | 557,263 | 557,191 | 466,679 | 410,295 | 382,315 | 380,768 | 366,380 | 269,863 | 291,081 | 79,723 | 68,168 | 66,377 | 69,638 | 69,844 | 69,286 | 77,207 | 75,120 | 73,260 | 73,404 | 64,145 | 62,080 |
| Current Liabilities | ||||||||||||||||||||||||
| Account Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 318 | 285 | 297 | 301 | 16,360 | 5,153 | 3,846 | 3,476 | 38 | 167 | 3,201 | 4,927 | 390 | 3,632 | 3,442 | 3,817 | 7,192 | 7,575 |
| Deferred Revenue | 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 Current Liabilities | 440,866 | 426,738 | 421,418 | 436,282 | 457,278 | 365,345 | 288,540 | 267,839 | 265,053 | 257,164 | 186,922 | 192,865 | 53,269 | 45,241 | 44,982 | 47,304 | 47,664 | 45,802 | 47,496 | 47,649 | 45,676 | 46,899 | 35,011 | 33,115 |
| Total Current Liabilities | 440,866 | 426,738 | 421,418 | 452,044 | 470,019 | 374,859 | 300,689 | 277,126 | 274,095 | 265,925 | 205,139 | 201,967 | 57,115 | 48,717 | 45,020 | 47,471 | 50,865 | 50,729 | 47,886 | 51,281 | 49,118 | 50,716 | 42,203 | 40,690 |
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long-Term Debt | 57,101 | 61,673 | 72,737 | 58,713 | 30,784 | 37,195 | 60,263 | 57,419 | 59,088 | 52,706 | 35,263 | 47,087 | 8,118 | 7,977 | 9,078 | 11,923 | 8,517 | 9,302 | 20,556 | 15,990 | 16,162 | 12,395 | 11,754 | 13,672 |
| Deferred Tax Liabilities | 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 Non-Current Liabilities | 14,969 | 17,158 | 16,284 | 694 | (1,558) | (1,513) | 0 | 0 | 0 | 895 | (3,106) | 14,379 | 6,513 | 4,367 | 4,302 | 3,402 | 2,958 | 2,461 | 1,874 | 1,815 | 2,111 | 4,525 | 5,794 | 3,393 |
| Total Non-Current Liabilities | 72,070 | 78,831 | 89,021 | 59,407 | 31,446 | 37,779 | 60,263 | 57,419 | 59,088 | 53,601 | 32,157 | 61,466 | 14,631 | 12,344 | 13,380 | 15,325 | 11,475 | 11,763 | 22,430 | 17,805 | 18,273 | 16,920 | 17,548 | 17,065 |
| Total Liabilities | 512,936 | 505,569 | 510,439 | 511,451 | 501,465 | 412,638 | 360,952 | 334,545 | 333,183 | 319,526 | 237,296 | 263,433 | 71,746 | 61,061 | 58,400 | 62,796 | 62,340 | 62,492 | 70,316 | 69,086 | 67,391 | 67,636 | 59,751 | 57,755 |
| Stockholders' Equity | ||||||||||||||||||||||||
| Common Stock | 2,717 | 2,717 | 2,716 | 2,714 | 2,713 | 2,713 | 2,712 | 2,711 | 2,710 | 2,709 | 2,354 | 2,261 | 1,764 | 1,764 | 1,764 | 1,764 | 1,764 | 1,764 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 63,266 | 59,282 | 56,290 | 53,572 | 50,228 | 46,848 | 42,215 | 38,919 | 35,481 | 31,670 | 13,144 | 11,461 | 8,273 | 7,642 | 7,187 | 6,549 | 6,736 | 6,006 | 5,262 | 4,641 | 4,075 | 3,571 | 3,018 | 2,715 |
| Accumulated Other Comprehensive Income | (3,408) | (6,565) | (7,712) | (10,172) | 409 | 2,770 | 799 | (725) | (148) | (265) | (1,962) | (3,949) | (105) | 31 | 312 | (11) | (113) | (284) | (43) | (23) | (67) | 26 | (119) | 88 |
| Total Stockholders' Equity | 60,585 | 54,425 | 51,105 | 45,774 | 55,695 | 54,010 | 49,314 | 47,728 | 47,513 | 45,699 | 29,942 | 25,422 | 7,473 | 6,645 | 6,859 | 5,824 | 6,656 | 5,946 | 6,043 | 5,384 | 5,869 | 5,768 | 4,394 | 4,325 |
| Total Liabilities & Equity | 573,572 | 560,038 | 561,580 | 557,263 | 557,191 | 466,679 | 410,295 | 382,315 | 380,768 | 366,380 | 269,863 | 291,081 | 79,723 | 68,168 | 66,377 | 69,638 | 69,844 | 69,286 | 77,207 | 75,120 | 73,260 | 73,404 | 64,145 | 62,080 |
| Debt Metrics | ||||||||||||||||||||||||
| Total Debt | 57,101 | 61,673 | 72,737 | 58,713 | 33,004 | 39,292 | 60,581 | 57,704 | 59,385 | 53,007 | 51,623 | 52,240 | 11,964 | 11,453 | 9,116 | 12,090 | 11,718 | 14,229 | 20,946 | 19,622 | 19,604 | 16,212 | 18,946 | 21,247 |
| Net Debt | 17,388 | 15,422 | 22,012 | 24,350 | (49,250) | (52,898) | 32,107 | 41,203 | 25,541 | 22,417 | 42,847 | 32,910 | 8,734 | 8,485 | 5,915 | 7,763 | 8,056 | 11,149 | 18,412 | 15,319 | 15,588 | 12,533 | 16,354 | 19,430 |
| 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 | 6,997 | 5,953 | 5,647 | 6,113 | 5,725 | 7,558 | 5,418 | 5,346 | 5,388 | 3,985 | 1,325 | 1,197 | 1,029 | 1,184 | 377 | 1,214 | 1,202 | 1,080 | 1,052 | 992 | 408.1 | 610.1 | 745.3 |
| Depreciation & Amortization | 381 | 259 | 217 | 651 | 1,773 | 1,497 | 1,315 | 1,129 | 1,117 | 1,193 | 375 | 302 | 289 | 242 | 260 | 340 | 305 | 310 | 346 | 290 | 296 | 246 | 148 |
| 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 | (4,942) | (587) | 2,262 | 1,196 | 490 | (596) | (219) | 1,145 | (900) | (2,194) | (2,304) | 976 | 368 | 584 | (92) | 0 | 0 | 0 | 0 | (282) | 0 | 0 | 105 |
| Other Non-Cash Items | 1,988 | 2,285 | 2,237 | 772 | (952) | (1,561) | 546 | 87 | 377 | 190 | (77) | (1,821) | (234) | 156 | 769 | 1,118 | 168 | (871) | (1,572) | (980) | 287.9 | 615.9 | 23.7 |
| Operating Cash Flow | 4,384 | 7,880 | 10,111 | 9,083 | 7,214 | 4,659 | 7,363 | 7,840 | 5,579 | 3,500 | (680) | 460 | 1,668 | 2,653 | 1,266 | 3,048 | 1,772 | 726 | (41) | 210 | 1,120 | 1,504 | 961 |
| Investing Activities | |||||||||||||||||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | (10,511) | 14,225 | 75 | 0 | (1,342) | 0 | (504) | 213 | 0 | (1,676) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (22,082) | (32,111) | (5,662) | (41,005) | (85,583) | (45,409) | (25,490) | (26,788) | (19,210) | (23,800) | (21,484) | (18,094) | (19,744) | (18,967) | (28,598) | (9,147) | (9,576) | (6,864) | (8,725) | (9,063) | 165 | (1,743.9) | (25,459) |
| Sales/Maturities of Investments | 24,825 | 26,592 | 13,955 | 22,576 | 57,151 | 44,812 | 23,077 | 19,340 | 19,329 | 17,726 | 17,565 | 18,503 | 13,311 | 19,553 | 24,589 | 9,347 | 8,856 | 10,459 | 12,353 | 12,834 | 7,983 | 1,707.8 | 26,163 |
| Other Investing Activities | (18,360) | 2,287 | 1,812 | (41,929) | 36,148 | (64,750) | (22,652) | 3,479 | (13,672) | (1,233) | (1,373) | (5,815) | 3,773 | 3,294 | 4,865 | (1,261) | 2,384 | (4,328) | (3,676) | (2,216) | (1,113) | (1,903.9) | (3,734) |
| Investing Cash Flow | (15,617) | (3,232) | 10,105 | (60,358) | (2,795) | (51,122) | (24,990) | (3,969) | (14,895) | (7,307) | (5,796) | (5,193) | (2,660) | 2,204 | 856 | (1,061) | 1,664 | (733) | (48) | 1,555 | 7,035 | (1,940) | (3,030) |
| Financing Activities | |||||||||||||||||||||||
| Net Debt Issuance | (5,220) | (10,345) | 13,612 | 29,985 | (7,945) | (18,270) | (2,277) | (1,933) | 6,660 | (1,314) | 110 | (321) | 1,513 | (2,784) | (77) | (2,482) | (1,742) | (1,015) | (46) | 561 | (5,441) | 3,119 | 5,950 |
| Stock Repurchased | (1,338) | (1,187) | (1,651) | (5,231) | (1,079) | (1,624) | (3,578) | (2,877) | (2,447) | (2,062) | (166) | (292) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (2,943) | (2,889) | (2,878) | (2,692) | (2,289) | (2,209) | (2,131) | (1,837) | (1,502) | (1,270) | (575) | (566) | (546) | (546) | (569) | (546) | (520) | (495) | (488) | (488) | (387) | (309) | (276) |
| Other Financing Activities | 14,126 | 5,230 | (14,493) | (20,971) | 6,331 | 70,937 | 24,976 | 3,066 | 6,843 | 8,597 | 7,175 | 6,015 | 259 | (2,591) | (314) | 1,862 | 39 | 26 | 2,287 | (1,698) | (1,862) | (1,554) | (3,939) |
| Financing Cash Flow | 4,695 | (9,122) | (3,854) | 3,384 | (3,432) | 48,419 | 17,080 | (3,512) | 9,686 | 4,621 | 6,764 | 4,995 | 759 | (5,983) | (1,457) | (1,405) | (2,885) | (1,703) | 376 | (1,428) | (7,888) | 1,211 | 1,769 |
| Cash Position | |||||||||||||||||||||||
| Net Change in Cash | (6,538) | (4,474) | 16,362 | (47,891) | 987 | 1,956 | (547) | 359 | 370 | 814 | 288 | 262 | (233) | (1,126) | 665 | 582 | 551 | (1,710) | 287 | (3,679) | 267 | 775 | (300) |
| Cash at Beginning | 46,251 | 50,725 | 34,363 | 82,254 | 7,017 | 5,061 | 5,608 | 5,249 | 4,879 | 4,065 | 3,230 | 2,968 | 3,201 | 4,327 | 3,662 | 3,080 | 2,534 | 4,239 | 4,016 | 3,679 | 3,412 | 1,817 | 2,117 |
| Cash at End | 39,713 | 46,251 | 50,725 | 34,363 | 8,004 | 7,017 | 5,061 | 5,608 | 5,249 | 4,879 | 3,518 | 3,230 | 2,968 | 3,201 | 4,327 | 3,662 | 3,097 | 2,534 | 4,303 | 4,016 | 3,679 | 2,592 | 1,817 |
| Free Cash Flow | 4,384 | 7,880 | 10,111 | 9,083 | 7,214 | 4,659 | 7,363 | 7,840 | 5,579 | 3,500 | (680) | 460 | 1,668 | 2,653 | 1,266 | 3,048 | 1,772 | 726 | (41) | 210 | 1,120 | 1,504 | 961 |
| 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 | 31,342 | 33,694 | 31,901 | 23,536 | 19,698 | 18,262 | 20,636 | 19,051 | 18,035 | 16,423 | 16,270 | 16,187 | 16,872 | 16,606 | 15,820 | 16,936 | 18,120 | 8,629 | 9,088 | 8,861 | 7,907 | 6,324 | 5,969 | 6,369 | 6,789 | 7,682 | 7,033 | 7,110 | 6,906 | 6,369 | 6,109.9 | 4,684.4 | 4,146.3 |
| Gross Profit | 22,459 | 20,012 | 20,748 | 20,643 | 19,990 | 13,726 | 16,066 | 15,782 | 15,888 | 14,729 | 14,970 | 15,008 | 15,369 | 14,525 | 13,174 | 12,514 | 11,187 | 4,665 | 5,576 | 6,370 | 6,306 | 5,489 | 5,076 | 5,085 | 4,011 | 4,978 | 4,631 | 4,349 | 4,280 | 3,875 | 3,096.3 | 2,672.1 | 2,570.3 |
| Operating Income | 8,486 | 7,242 | 6,736 | 7,473 | 6,988 | 3,429 | 5,492 | 5,486 | 5,490 | 5,253 | 5,507 | 5,614 | 5,688 | 4,039 | 4,069 | 4,061 | 3,225 | 1,094 | 1,924 | 4,005 | 2,000 | 1,777 | 1,568 | 1,821 | 564 | 1,848 | 1,788 | 1,651 | 1,618 | 1,527 | 627.1 | 902.4 | 1,116.6 |
| Net Income | 6,936 | 5,889 | 5,578 | 6,041 | 5,674 | 7,517 | 5,369 | 5,301 | 5,338 | 3,903 | 4,106 | 4,184 | 4,201 | 3,001 | 3,056 | 3,412 | 2,447 | 882 | 1,467 | 2,595 | 1,325 | 1,197 | 1,001 | 1,184 | 372 | 1,279 | 1,264 | 1,115 | 1,052 | 992 | 408.1 | 610.1 | 725.9 |
| EPS (Diluted) | 16.59 | 13.74 | 12.79 | 13.85 | 12.70 | 6.36 | 11.39 | 10.71 | 10.36 | 7.30 | 7.39 | 7.30 | 7.39 | 5.30 | 5.64 | 5.74 | 4.36 | 2.46 | 4.32 | 8.73 | 4.55 | 4.21 | 3.55 | 4.15 | 1.26 | 4.31 | 4.15 | 3.60 | 3.28 | 2.88 | 1.19 | 2.56 | 2.60 |
| Balance Sheet | |||||||||||||||||||||||||||||||||
| Cash & Equivalents | 39,713 | 46,251 | 50,725 | 34,363 | 82,254 | 92,190 | 28,474 | 16,501 | 33,844 | 30,590 | 8,776 | 19,330 | 3,230 | 2,968 | 3,201 | 4,327 | 3,662 | 3,080 | 2,534 | 4,303 | 4,016 | 3,679 | 2,592 | 1,817 | |||||||||
| Total Assets | 573,572 | 560,038 | 561,580 | 557,263 | 557,191 | 466,679 | 410,295 | 382,315 | 380,768 | 366,380 | 269,863 | 291,081 | 79,723 | 68,168 | 66,377 | 69,638 | 69,844 | 69,286 | 77,207 | 75,120 | 73,260 | 73,404 | 64,145 | 62,080 | |||||||||
| Total Debt | 57,101 | 61,673 | 72,737 | 58,713 | 33,004 | 39,292 | 60,581 | 57,704 | 59,385 | 53,007 | 51,623 | 52,240 | 11,964 | 11,453 | 9,116 | 12,090 | 11,718 | 14,229 | 20,946 | 19,622 | 19,604 | 16,212 | 18,946 | 21,247 | |||||||||
| Stockholders' Equity | 60,585 | 54,425 | 51,105 | 45,774 | 55,695 | 54,010 | 49,314 | 47,728 | 47,513 | 45,699 | 29,942 | 25,422 | 7,473 | 6,645 | 6,859 | 5,824 | 6,656 | 5,946 | 6,043 | 5,384 | 5,869 | 5,768 | 4,394 | 4,325 | |||||||||
| Cash Flow | |||||||||||||||||||||||||||||||||
| Operating Cash Flow | 4,384 | 7,880 | 10,111 | 9,083 | 7,214 | 4,659 | 7,363 | 7,840 | 5,579 | 3,500 | (680) | 460 | 1,668 | 2,653 | 1,266 | 3,048 | 1,772 | 726 | (41) | 210 | 1,120 | 1,504 | 961 | ||||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| Free Cash Flow | 4,384 | 7,880 | 10,111 | 9,083 | 7,214 | 4,659 | 7,363 | 7,840 | 5,579 | 3,500 | (680) | 460 | 1,668 | 2,653 | 1,266 | 3,048 | 1,772 | 726 | (41) | 210 | 1,120 | 1,504 | 961 | ||||||||||