QCOM - QUALCOMM Incorporated
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$187.37
DETAILS
HIGH:
$300.00
LOW:
$120.00
MEDIAN:
$175.00
CONSENSUS:
$187.37
DOWNSIDE:
21.33%
| 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 | 44,284 | 38,962 | 35,820 | 44,200 | 33,566 | 23,531 | 24,273 | 22,732 | 22,291 | 23,554 | 25,281 | 26,487 | 24,866 | 19,121 | 14,957 | 10,991 | 10,416 | 11,142 | 8,871 | 7,526 | 5,673 | 4,880 | 3,970.6 | 3,039.6 | 2,679.8 | 3,196.8 | 3,937.3 | 3,347.9 | 2,096.4 | 813.9 | 386.6 | 271.6 | 168.7 |
| Cost of Revenue | 19,738 | 17,060 | 15,869 | 18,635 | 14,262 | 9,255 | 8,599 | 10,244 | 9,792 | 9,749 | 10,378 | 10,686 | 9,820 | 7,096 | 4,877 | 3,517 | 3,181 | 3,414 | 2,681 | 2,182 | 1,645 | 1,484 | 1,430.0 | 1,137.4 | 1,035.1 | 1,507.1 | 2,485.1 | 2,333.4 | 1,518.0 | 479.1 | 182.3 | 137.9 | 90.8 |
| Gross Profit | 24,546 | 21,902 | 19,951 | 25,565 | 19,304 | 14,276 | 15,674 | 12,488 | 12,499 | 13,805 | 14,903 | 15,801 | 15,046 | 12,025 | 10,080 | 7,474 | 7,235 | 7,728 | 6,190 | 5,344 | 4,028 | 3,396 | 2,540.6 | 1,902.2 | 1,644.7 | 1,689.7 | 1,452.2 | 1,014.5 | 578.4 | 334.8 | 204.3 | 133.7 | 77.9 |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| R&D Expenses | 9,042 | 8,893 | 8,818 | 8,194 | 7,176 | 5,975 | 5,398 | 5,625 | 5,485 | 5,151 | 5,490 | 5,477 | 4,967 | 3,915 | 2,995 | 2,549 | 2,440 | 2,281 | 1,829 | 1,538 | 1,011 | 720 | 523.3 | 451.7 | 414.8 | 340.4 | 381.1 | 349.5 | 235.9 | 162.3 | 80.2 | 49.6 | 0 |
| SG&A Expenses | 3,110 | 2,759 | 2,483 | 2,570 | 2,339 | 2,074 | 2,195 | 2,986 | 2,658 | 2,385 | 2,344 | 2,290 | 2,518 | 2,324 | 1,945 | 1,642 | 1,556 | 1,717 | 1,478 | 1,116 | 631 | 568 | 534.9 | 508.6 | 367.2 | 342.9 | 425.9 | 410.3 | 236.2 | 123.1 | 72.7 | 42.4 | 56.1 |
| Other Expenses | 39 | 179 | 862 | (1,059) | 0 | (28) | 414 | 3,135 | 1,742 | (226) | 1,293 | 484 | 331 | 104 | 114 | 0 | 1,013 | 0 | 0 | 0 | 0 | (21) | 172.2 | 268.6 | 855.8 | 223.6 | 240.0 | 12.0 | 8.8 | 56.8 | 30.9 | 18.8 | 9.8 |
| Operating Expenses | 12,191 | 11,831 | 12,163 | 9,705 | 9,515 | 8,021 | 8,007 | 11,746 | 9,885 | 7,310 | 9,127 | 8,251 | 7,816 | 6,343 | 5,054 | 4,191 | 5,009 | 3,998 | 3,307 | 2,654 | 1,642 | 1,267 | 1,230.4 | 1,228.9 | 1,637.8 | 907.0 | 1,047.1 | 771.8 | 480.9 | 342.2 | 183.8 | 110.8 | 65.9 |
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | 12,355 | 10,071 | 7,788 | 15,860 | 9,789 | 6,255 | 7,667 | 621 | 2,581 | 6,495 | 5,776 | 7,550 | 7,230 | 5,682 | 5,026 | 3,283 | 2,226 | 3,730 | 2,883 | 2,690 | 2,386 | 2,129 | 1,310.2 | 673.3 | 6.9 | 722.6 | 405.1 | 242.7 | 97.5 | (7.4) | 20.5 | 22.9 | 12 |
| Interest Expense | 664 | 697 | 694 | 490 | 559 | 602 | 627 | 768 | 494 | 297 | 104 | 5 | 23 | 90 | 114 | 58 | 24 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 639 | 675 | 313 | 91 | 83 | 156 | 300 | 611 | 619 | 611 | 527 | 586 | 697 | 609 | 500 | 530 | 516 | 491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||||||||||||||||
| EBITDA | 14,929 | 12,739 | 9,946 | 17,250 | 11,371 | 7,620 | 9,482 | 5,335 | 4,975 | 8,240 | 8,641 | 9,490 | 8,871 | 7,552 | 6,862 | 4,758 | 2,735 | 4,304 | 2,883 | 2,962 | 2,586 | 2,292 | 1,719 | 1,189 | 326.7 | 1,026.5 | 563.6 | 384.6 | 191.1 | 49.4 | 51.4 | 41.7 | 21.8 |
| EBIT | 13,327 | 11,033 | 8,137 | 15,488 | 9,789 | 6,227 | 8,081 | 3,774 | 3,514 | 6,812 | 7,427 | 8,340 | 7,854 | 6,652 | 5,801 | 4,536 | 2,416 | 3,848 | 2,883 | 2,690 | 2,386 | 2,129 | 1,573 | 840 | 6.9 | 782.7 | 405.2 | 242.7 | 97.5 | (7.4) | 20.5 | 22.9 | 12 |
| Income Before Tax | 12,663 | 10,336 | 7,443 | 14,998 | 10,274 | 5,719 | 7,481 | 513 | 3,020 | 6,833 | 6,487 | 8,778 | 8,194 | 6,562 | 5,687 | 4,034 | 2,076 | 3,826 | 3,626 | 3,156 | 2,809 | 2,313 | 1,285.1 | 461.1 | (426.3) | 1,196.8 | 306.7 | 148.7 | 108.4 | 26.6 | 39.9 | 17.3 | 13.1 |
| Income Tax Expense | 7,122 | 226 | 104 | 2,012 | 1,231 | 521 | 3,095 | 5,377 | 555 | 1,131 | 1,219 | 1,244 | 1,349 | 1,279 | 1,132 | 787 | 484 | 666 | 323 | 686 | 666 | 588 | 457.7 | 101.4 | 104.5 | 526.6 | 105.8 | 40.1 | 16.5 | 5.6 | 9.7 | 2.1 | 1 |
| Net Income | 5,541 | 10,142 | 7,232 | 12,936 | 9,043 | 5,198 | 4,386 | (4,964) | 2,466 | 5,705 | 5,271 | 7,967 | 6,853 | 6,109 | 4,260 | 3,247 | 1,592 | 3,160 | 3,303 | 2,470 | 2,143 | 1,720 | 827.4 | 359.7 | (548.7) | 670.2 | 200.9 | 108.5 | 91.9 | 21 | 30.2 | 15.2 | 12.1 |
| Per Share Data | |||||||||||||||||||||||||||||||||
| EPS (Basic) | 5.06 | 9.09 | 6.47 | 11.52 | 8.00 | 4.58 | 3.62 | -3.32 | 1.66 | 3.84 | 3.26 | 4.73 | 3.99 | 3.59 | 2.57 | 1.98 | 0.96 | 1.94 | 1.99 | 1.49 | 1.31 | 1.06 | 0.52 | 0.24 | -0.36 | 0.47 | 0.17 | 0.10 | 0.08 | 0.02 | 0.04 | 0.02 | 0.01 |
| EPS (Diluted) | 5.01 | 8.98 | 6.42 | 11.38 | 7.87 | 4.52 | 3.60 | -3.32 | 1.64 | 3.81 | 3.22 | 4.65 | 3.91 | 3.51 | 2.52 | 1.96 | 0.95 | 1.90 | 1.95 | 1.44 | 1.26 | 1.03 | 0.51 | 0.22 | -0.36 | 0.43 | 0.16 | 0.09 | 0.08 | 0.02 | 0.04 | 0.02 | 0.01 |
| Shares Outstanding | 1,096 | 1,116 | 1,117 | 1,123 | 1,131 | 1,135 | 1,210 | 1,463 | 1,477 | 1,484 | 1,618 | 1,683 | 1,715 | 1,700 | 1,658 | 1,643 | 1,656 | 1,632 | 1,660 | 1,659 | 1,638 | 1,616 | 1,590.4 | 1,541.8 | 1,511.9 | 1,434.4 | 1,189.4 | 1,107.2 | 1,158.9 | 1,050 | 862.9 | 760 | 806.7 |
| 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 | 7,843 | 7,849 | 8,450 | 2,773 | 7,116 | 6,707 | 11,839 | 11,777 | 35,029 | 5,946 | 2,717 | 1,840 | 1,214 | 2,045.1 | 1,406.7 | 1,388.6 | 716.9 | 660.0 | 175.8 | 248.8 | 110.1 | 500.6 | 45 | 97.5 |
| Short-Term Investments | 4,635 | 5,451 | 2,874 | 3,609 | 5,298 | 4,507 | 421 | 311 | 2,279 | 12,702 | 8,352 | 4,571 | 4,768 | 2,516.0 | 1,387.9 | 894.6 | 1,055.5 | 954.4 | 127.5 | 448.2 | 0 | 0 | 0 | 0 |
| Net Receivables | 4,315 | 3,929 | 3,183 | 5,643 | 3,579 | 4,003 | 2,471 | 2,904 | 3,632 | 2,219 | 700 | 4,038 | 581 | 483.8 | 537.0 | 527.9 | 735.5 | 910.0 | 668.4 | 556.9 | 217.4 | 82.7 | 62.9 | 34.1 |
| Inventory | 8,026 | 6,423 | 6,422 | 7,042 | 3,228 | 2,598 | 1,400 | 1,693 | 2,035 | 1,556 | 453 | 521 | 154 | 110.4 | 88.1 | 95.9 | 85.4 | 257.9 | 386.5 | 225.2 | 171.5 | 44 | 15.6 | 14.1 |
| Other Current Assets | 935 | 1,579 | 1,535 | 1,657 | 854 | 704 | 634 | 699 | 618 | 558 | 348 | 753 | 510 | 793.5 | 521.1 | 147.8 | 136.7 | 195.8 | 178.9 | 70.5 | 252.2 | 77.3 | 97.1 | 95.8 |
| Total Current Assets | 25,754 | 25,231 | 22,464 | 20,724 | 20,075 | 18,519 | 16,765 | 17,384 | 43,593 | 22,981 | 12,570 | 11,723 | 7,227 | 5,948.8 | 3,940.8 | 3,054.8 | 2,730.0 | 2,978.2 | 1,537.2 | 1,549.6 | 751.2 | 704.6 | 220.6 | 241.5 |
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment | 4,690 | 4,665 | 5,042 | 5,168 | 4,559 | 3,711 | 3,081 | 2,975 | 3,216 | 2,306 | 2,387 | 2,162 | 675 | 622.3 | 686.3 | 431.4 | 431.7 | 556.0 | 609.7 | 425.1 | 352.7 | 185.5 | 113.7 | 62.3 |
| Goodwill | 11,358 | 10,799 | 10,642 | 10,508 | 7,246 | 6,323 | 6,282 | 6,498 | 6,623 | 5,679 | 1,492 | 1,517 | 0 | 346.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1,148 | 1,244 | 1,408 | 1,882 | 1,458 | 1,653 | 2,172 | 2,955 | 3,737 | 3,500 | 3,065 | 3,104 | 356 | 0 | 344.8 | 585.0 | 821.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 1,270 | 13,702 | 6,673 | 0 | 0 | 128.7 | 276.4 | 263.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 6,450 | 8,053 | 8,174 | 8,929 | 6,311 | 4,037 | 3,461 | 1,935 | 4,147 | 2,161 | 415 | 5,227 | 2,069 | 1,369.5 | 1,537.7 | 1,675.9 | 2,079.5 | 1,000.7 | 419.8 | 300.0 | 81.4 | 50.6 | 23.6 | 2.8 |
| Total Non-Current Assets | 24,389 | 29,923 | 28,576 | 28,290 | 21,165 | 17,075 | 16,192 | 15,302 | 21,893 | 29,378 | 14,875 | 12,840 | 3,593 | 2,873.7 | 2,568.8 | 2,692.4 | 3,333.0 | 1,556.7 | 1,029.5 | 725.1 | 434.1 | 236.1 | 137.3 | 65.1 |
| Total Assets | 50,143 | 55,154 | 51,040 | 49,014 | 41,240 | 35,594 | 32,957 | 32,686 | 65,486 | 52,359 | 27,445 | 24,563 | 10,820 | 8,822.4 | 6,509.5 | 5,747.1 | 6,063.0 | 4,534.9 | 2,566.7 | 2,274.7 | 1,185.3 | 940.7 | 357.9 | 306.6 |
| Current Liabilities | ||||||||||||||||||||||||
| Account Payables | 2,791 | 2,584 | 1,912 | 3,796 | 2,750 | 2,248 | 1,368 | 1,825 | 1,971 | 1,858 | 636 | 570 | 286 | 195 | 209 | 106.4 | 112.9 | 705.2 | 660.4 | 409.2 | 229.8 | 95.8 | 59 | 29.4 |
| Short-Term Debt | 102 | 1,364 | 1,012 | 1,945 | 2,044 | 500 | 2,496 | 1,005 | 2,495 | 1,749 | 0 | 173 | 0 | 102.6 | 0 | 0 | 0 | 115.1 | 154.1 | 113.2 | 82.9 | 1 | 3.7 | 5.6 |
| Deferred Revenue | 358 | 297 | 293 | 369 | 612 | 568 | 565 | 500 | 502 | 509 | 441 | 394 | 172 | 174.3 | 183.5 | 184.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 5,893 | 5,081 | 2,618 | 3,325 | 3,842 | 2,267 | 3,458 | 6,825 | 4,756 | 2,261 | 726 | 1,154 | 436 | 336.3 | 282.5 | 230.1 | 359.4 | 56.1 | 67.1 | 45.1 | 13.3 | 8.2 | 6.5 | 5.9 |
| Total Current Liabilities | 9,144 | 10,504 | 9,628 | 11,866 | 11,951 | 8,672 | 8,935 | 11,236 | 10,907 | 7,311 | 2,813 | 2,291 | 894 | 808.2 | 675.0 | 521.0 | 472.3 | 876.4 | 881.6 | 567.5 | 326 | 105 | 69.2 | 40.9 |
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long-Term Debt | 15,541 | 13,270 | 14,484 | 13,537 | 13,701 | 15,226 | 13,437 | 15,365 | 19,398 | 10,008 | 0 | 0 | 0 | 123.3 | 94.3 | 0 | 0 | 0.8 | 3.9 | 7.7 | 10.9 | 33.5 | 23.7 | 24.9 |
| Deferred Tax Liabilities | 2,731 | 2,614 | 2,411 | 2,267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 720 | 1,696 | 2,266 | 2,614 | 4,846 | 4,858 | 4,516 | 3,537 | 2,432 | 895 | 852 | 560 | 92 | 55.6 | 43.8 | 35.4 | 27.7 | 74.9 | 25.1 | 15.3 | 3.5 | 2.6 | 2.8 | 4.1 |
| Total Non-Current Liabilities | 19,793 | 18,376 | 19,831 | 19,135 | 19,339 | 20,845 | 19,113 | 20,522 | 23,833 | 13,280 | 4,316 | 4,328 | 262 | 415.6 | 398.0 | 330.4 | 27.7 | 75.7 | 29.0 | 23.0 | 14.4 | 36.1 | 26.5 | 29 |
| Total Liabilities | 28,937 | 28,880 | 29,459 | 31,001 | 31,290 | 29,517 | 28,048 | 31,758 | 34,740 | 20,591 | 7,129 | 6,619 | 1,156 | 1,223.8 | 1,073.0 | 851.4 | 500.0 | 952.0 | 910.6 | 590.5 | 340.4 | 141.1 | 95.7 | 69.9 |
| Stockholders' Equity | ||||||||||||||||||||||||
| Common Stock | 0 | 0 | 490 | 195 | 0 | 586 | 343 | 0 | 274 | 414 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 20,646 | 25,687 | 20,733 | 17,840 | 9,822 | 5,284 | 4,466 | 663 | 30,088 | 30,936 | 11,235 | 10,717 | 2,709 | 1,297.3 | 604.6 | 322.3 | 871.1 | 200.9 | 0 | 117.8 | 25.9 | 4.8 | (25.3) | (40.5) |
| Accumulated Other Comprehensive Income | 560 | 587 | 358 | (22) | 128 | 207 | 100 | 265 | 384 | 428 | 588 | (284) | 15 | (23.8) | (130.9) | (224.2) | (8.7) | 82.9 | (329.6) | (200.9) | (117.3) | (66.4) | 0 | 0 |
| Total Stockholders' Equity | 21,206 | 26,274 | 21,581 | 18,013 | 9,950 | 6,077 | 4,909 | 928 | 30,746 | 31,778 | 20,316 | 17,944 | 9,664 | 7,598.6 | 5,392.0 | 4,889.8 | 5,516.3 | 2,871.8 | 957.6 | 1,024.2 | 844.9 | 799.6 | 262.2 | 236.7 |
| Total Liabilities & Equity | 50,143 | 55,154 | 51,040 | 49,014 | 41,240 | 35,594 | 32,957 | 32,686 | 65,486 | 52,359 | 27,445 | 24,563 | 10,820 | 8,822.4 | 6,509.5 | 5,747.1 | 6,063.0 | 4,534.9 | 2,566.7 | 2,274.7 | 1,185.3 | 940.7 | 357.9 | 306.6 |
| Debt Metrics | ||||||||||||||||||||||||
| Total Debt | 16,373 | 15,440 | 16,067 | 16,159 | 16,299 | 15,726 | 15,933 | 16,370 | 21,893 | 11,757 | 0 | 173 | 0 | 225.9 | 94.3 | 0 | 0 | 115.9 | 157.9 | 121.0 | 93.8 | 34.5 | 27.4 | 30.5 |
| Net Debt | 8,530 | 7,591 | 7,617 | 13,386 | 9,183 | 9,019 | 4,094 | 4,593 | (13,136) | 5,811 | (2,717) | (1,667) | (1,214) | (1,819.2) | (1,312.4) | (1,388.6) | (716.9) | (544.1) | (17.9) | (127.9) | (16.3) | (466.1) | (17.6) | (67) |
| 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 | 5,541 | 10,110 | 7,339 | 12,986 | 9,043 | 5,198 | 4,386 | (4,864) | 2,465 | 5,702 | 2,143 | 1,725 | 827.4 | 359.7 | (548.7) | 670.2 | 200.9 | 108.5 | 91.9 | 21 | 30.2 | 15.2 | 12.1 |
| Depreciation & Amortization | 1,602 | 1,706 | 1,809 | 1,762 | 1,582 | 1,393 | 1,401 | 1,561 | 1,461 | 1,428 | 200 | 163 | 179.7 | 394.3 | 319.8 | 243.8 | 158.4 | 141.9 | 93.6 | 56.8 | 30.9 | 18.8 | 9.8 |
| Stock-Based Compensation | 2,783 | 2,648 | 2,484 | 2,031 | 1,663 | 1,212 | 1,037 | 883 | 914 | 943 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 414 | 1,223 | 1,148 | (7,800) | (461) | (1,607) | (1,224) | 1,460 | 424 | (153) | 15 | 150 | 62.7 | (144.2) | (360.2) | (483.8) | (372.5) | (394.4) | (191.0) | (134.5) | (8.3) | (0.7) | (9.4) |
| Other Non-Cash Items | 3,672 | (421) | (212) | 255 | (1,046) | (73) | (290) | 353 | (171) | (320) | 328 | 430 | 379.1 | 345.9 | 1,250.7 | (99.8) | (0.0) | 5 | (1.6) | (13.1) | (0.1) | (2.8) | 0.2 |
| Operating Cash Flow | 14,012 | 12,202 | 11,299 | 9,096 | 10,536 | 5,814 | 7,286 | 3,895 | 4,693 | 7,400 | 2,686 | 2,468 | 1,781.9 | 968.0 | 691.5 | 812.1 | 182.2 | (24.7) | (28.6) | (69.8) | 37.7 | 26.5 | 12.7 |
| Investing Activities | |||||||||||||||||||||||
| Capital Expenditure | (1,192) | (1,041) | (1,450) | (2,262) | (1,888) | (1,407) | (887) | (784) | (690) | (539) | (576) | (332) | (238.9) | (141.6) | (114.2) | (163.2) | (180.2) | (321.6) | (163.1) | (216.6) | (99.5) | (68.7) | (49.6) |
| Acquisitions | (743) | (254) | (235) | (4,912) | (1,377) | (185) | (252) | (326) | (1,544) | (812) | (70) | 0 | 0 | (320.7) | 0 | (273.7) | 98.1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (5,075) | (5,069) | (668) | (1,414) | (5,907) | (6,213) | 887 | (5,985) | (19,772) | (18,192) | (8,055) | (8,593) | (4,839.8) | (1,942.9) | (1,484.6) | (2,385.8) | (858.1) | (269.8) | (978.7) | (587.9) | (84.3) | 0 | (99.3) |
| Sales/Maturities of Investments | 5,755 | 2,765 | 1,586 | 2,754 | 5,875 | 2,499 | 207 | 9,460 | 42,421 | 15,615 | 8,082 | 5,465 | 3,440.5 | 1,306.8 | 1,977.9 | 1,789.7 | 158.0 | 702.4 | 662.9 | 422.1 | 98.4 | 0 | 18.8 |
| Other Investing Activities | 455 | (24) | 1,529 | 30 | (59) | 43 | (761) | 2,016 | (1,952) | 440 | (157) | 134 | 609.3 | 28.9 | (528.6) | 247.0 | (173.1) | (245.0) | (57.9) | (25.7) | (17) | (16.3) | 0 |
| Investing Cash Flow | (800) | (3,623) | 762 | (5,804) | (3,356) | (5,263) | (806) | 4,381 | 18,463 | (3,488) | (776) | (3,326) | (1,028.9) | (1,069.4) | (149.4) | (786.0) | (955.4) | (134) | (536.9) | (408.1) | (102.4) | (85) | (130.1) |
| Financing Activities | |||||||||||||||||||||||
| Net Debt Issuance | 122 | (914) | (64) | (415) | 1 | (229) | (503) | (5,509) | 10,202 | 749 | 0 | 0 | (12.1) | (3.3) | 0 | (112) | (39) | 41 | 27.1 | 80.7 | 7.1 | (3) | 19.4 |
| Stock Repurchased | (8,791) | (4,121) | (2,973) | (3,129) | (3,366) | (2,450) | (1,793) | (22,580) | (1,342) | (3,923) | (953) | 0 | (166) | (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (3,805) | (3,687) | (3,462) | (3,212) | (3,008) | (2,882) | (2,968) | (3,466) | (3,252) | (2,990) | (524) | (308) | (134.8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | (1,126) | (930) | 357 | (796) | (772) | (475) | (1,536) | (548) | (226) | 866 | 0 | 0 | 1.0 | 10.9 | 0.9 | (4.1) | (2.6) | (5.1) | 644.6 | (17.6) | 13.9 | 2.7 | 0 |
| Financing Cash Flow | (13,196) | (9,269) | (6,663) | (7,196) | (6,798) | (5,707) | (6,386) | (31,487) | 5,879 | (5,522) | (1,054) | 27 | (113.8) | 120.6 | 133.6 | 27.6 | 1,270.3 | 85.7 | 704.2 | 87.4 | 520.2 | 6.2 | 174.6 |
| Cash Position | |||||||||||||||||||||||
| Net Change in Cash | (6) | (678) | 5,428 | (4,017) | 409 | (5,132) | 62 | (23,252) | 29,083 | (1,614) | 856 | (831) | 638.4 | 18.1 | 671.7 | 56.9 | 484.2 | (73.0) | 138.7 | (390.5) | 520.2 | (52.4) | 174.6 |
| Cash at Beginning | 7,849 | 8,527 | 3,099 | 7,116 | 6,707 | 11,839 | 11,777 | 35,029 | 5,946 | 7,560 | 1,214 | 2,045 | 1,406.7 | 1,388.6 | 716.9 | 660.0 | 175.8 | 248.8 | 110.1 | 500.6 | 45 | 97.5 | 40.2 |
| Cash at End | 7,843 | 7,849 | 8,527 | 3,099 | 7,116 | 6,707 | 11,839 | 11,777 | 35,029 | 5,946 | 2,070 | 1,214 | 2,045.1 | 1,406.7 | 1,388.6 | 716.9 | 660.0 | 175.8 | 248.8 | 110.1 | 565.2 | 45.1 | 214.8 |
| Free Cash Flow | 12,820 | 11,161 | 9,849 | 6,834 | 8,648 | 4,407 | 6,399 | 3,111 | 4,003 | 6,861 | 2,110 | 2,136 | 1,543.0 | 826.4 | 577.3 | 648.9 | 2.0 | (346.2) | (191.7) | (286.4) | (61.8) | (42.2) | (36.9) |
| 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 | 44,284 | 38,962 | 35,820 | 44,200 | 33,566 | 23,531 | 24,273 | 22,732 | 22,291 | 23,554 | 25,281 | 26,487 | 24,866 | 19,121 | 14,957 | 10,991 | 10,416 | 11,142 | 8,871 | 7,526 | 5,673 | 4,880 | 3,970.6 | 3,039.6 | 2,679.8 | 3,196.8 | 3,937.3 | 3,347.9 | 2,096.4 | 813.9 | 386.6 | 271.6 | 168.7 |
| Gross Profit | 24,546 | 21,902 | 19,951 | 25,565 | 19,304 | 14,276 | 15,674 | 12,488 | 12,499 | 13,805 | 14,903 | 15,801 | 15,046 | 12,025 | 10,080 | 7,474 | 7,235 | 7,728 | 6,190 | 5,344 | 4,028 | 3,396 | 2,540.6 | 1,902.2 | 1,644.7 | 1,689.7 | 1,452.2 | 1,014.5 | 578.4 | 334.8 | 204.3 | 133.7 | 77.9 |
| Operating Income | 12,355 | 10,071 | 7,788 | 15,860 | 9,789 | 6,255 | 7,667 | 621 | 2,581 | 6,495 | 5,776 | 7,550 | 7,230 | 5,682 | 5,026 | 3,283 | 2,226 | 3,730 | 2,883 | 2,690 | 2,386 | 2,129 | 1,310.2 | 673.3 | 6.9 | 722.6 | 405.1 | 242.7 | 97.5 | (7.4) | 20.5 | 22.9 | 12 |
| Net Income | 5,541 | 10,142 | 7,232 | 12,936 | 9,043 | 5,198 | 4,386 | (4,964) | 2,466 | 5,705 | 5,271 | 7,967 | 6,853 | 6,109 | 4,260 | 3,247 | 1,592 | 3,160 | 3,303 | 2,470 | 2,143 | 1,720 | 827.4 | 359.7 | (548.7) | 670.2 | 200.9 | 108.5 | 91.9 | 21 | 30.2 | 15.2 | 12.1 |
| EPS (Diluted) | 5.01 | 8.98 | 6.42 | 11.38 | 7.87 | 4.52 | 3.60 | -3.32 | 1.64 | 3.81 | 3.22 | 4.65 | 3.91 | 3.51 | 2.52 | 1.96 | 0.95 | 1.90 | 1.95 | 1.44 | 1.26 | 1.03 | 0.51 | 0.22 | -0.36 | 0.43 | 0.16 | 0.09 | 0.08 | 0.02 | 0.04 | 0.02 | 0.01 |
| Balance Sheet | |||||||||||||||||||||||||||||||||
| Cash & Equivalents | 7,843 | 7,849 | 8,450 | 2,773 | 7,116 | 6,707 | 11,839 | 11,777 | 35,029 | 5,946 | 2,717 | 1,840 | 1,214 | 2,045.1 | 1,406.7 | 1,388.6 | 716.9 | 660.0 | 175.8 | 248.8 | 110.1 | 500.6 | 45 | 97.5 | |||||||||
| Total Assets | 50,143 | 55,154 | 51,040 | 49,014 | 41,240 | 35,594 | 32,957 | 32,686 | 65,486 | 52,359 | 27,445 | 24,563 | 10,820 | 8,822.4 | 6,509.5 | 5,747.1 | 6,063.0 | 4,534.9 | 2,566.7 | 2,274.7 | 1,185.3 | 940.7 | 357.9 | 306.6 | |||||||||
| Total Debt | 16,373 | 15,440 | 16,067 | 16,159 | 16,299 | 15,726 | 15,933 | 16,370 | 21,893 | 11,757 | 0 | 173 | 0 | 225.9 | 94.3 | 0 | 0 | 115.9 | 157.9 | 121.0 | 93.8 | 34.5 | 27.4 | 30.5 | |||||||||
| Stockholders' Equity | 21,206 | 26,274 | 21,581 | 18,013 | 9,950 | 6,077 | 4,909 | 928 | 30,746 | 31,778 | 20,316 | 17,944 | 9,664 | 7,598.6 | 5,392.0 | 4,889.8 | 5,516.3 | 2,871.8 | 957.6 | 1,024.2 | 844.9 | 799.6 | 262.2 | 236.7 | |||||||||
| Cash Flow | |||||||||||||||||||||||||||||||||
| Operating Cash Flow | 14,012 | 12,202 | 11,299 | 9,096 | 10,536 | 5,814 | 7,286 | 3,895 | 4,693 | 7,400 | 2,686 | 2,468 | 1,781.9 | 968.0 | 691.5 | 812.1 | 182.2 | (24.7) | (28.6) | (69.8) | 37.7 | 26.5 | 12.7 | ||||||||||
| Capital Expenditure | (1,192) | (1,041) | (1,450) | (2,262) | (1,888) | (1,407) | (887) | (784) | (690) | (539) | (576) | (332) | (238.9) | (141.6) | (114.2) | (163.2) | (180.2) | (321.6) | (163.1) | (216.6) | (99.5) | (68.7) | (49.6) | ||||||||||
| Free Cash Flow | 12,820 | 11,161 | 9,849 | 6,834 | 8,648 | 4,407 | 6,399 | 3,111 | 4,003 | 6,861 | 2,110 | 2,136 | 1,543.0 | 826.4 | 577.3 | 648.9 | 2.0 | (346.2) | (191.7) | (286.4) | (61.8) | (42.2) | (36.9) | ||||||||||