STMEF - STMicroelectronics N.V.
Price:
--
--
|
CONSENSUS:
Buy
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 | 1997 | 1996 | 1995 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||
| Revenue | 12,280.2 | 13,269 | 17,647.7 | 16,128 | 12,761 | 10,219 | 9,556 | 9,664 | 8,347 | 6,973 | 6,897 | 7,404 | 8,082 | 8,493 | 9,735 | 10,346 | 8,510 | 9,842 | 10,001 | 9,854 | 8,882 | 8,760 | 7,238 | 6,318 | 6,356.9 | 7,813.2 | 5,056.3 | 4,247.8 | 4,019.1 | 4,122.4 | 3,554.4 |
| Cost of Revenue | 8,118.5 | 8,049 | 9,213 | 8,797 | 7,708 | 6,819 | 5,860 | 6,096 | 5,313 | 4,731 | 4,907 | 5,321 | 5,468 | 5,710 | 6,161 | 6,331 | 5,884 | 6,282 | 6,465 | 6,331 | 5,845 | 5,532 | 4,672 | 4,020 | 4,047.0 | 4,216.9 | 3,054.5 | 2,622.9 | 2,457.4 | 2,414.7 | 1,703.6 |
| Gross Profit | 4,161.8 | 5,220 | 8,434.7 | 7,331 | 5,053 | 3,400 | 3,696 | 3,568 | 3,034 | 2,242 | 1,990 | 2,083 | 2,614 | 2,783 | 3,574 | 4,015 | 2,626 | 3,560 | 3,536 | 3,523 | 3,037 | 3,228 | 2,566 | 2,298 | 2,309.9 | 3,596.3 | 2,001.8 | 1,624.8 | 1,561.8 | 1,707.7 | 1,850.8 |
| Operating Expenses | |||||||||||||||||||||||||||||||
| R&D Expenses | 2,127.2 | 2,077 | 2,136 | 1,485 | 1,388 | 1,272 | 1,498 | 1,127 | 1,054 | 1,125 | 1,111 | 1,155 | 1,816 | 2,413 | 2,352 | 2,350 | 2,163 | 2,152 | 1,705 | 1,667 | 1,630 | 1,532 | 1,238 | 1,022 | 977.9 | 1,026.3 | 836.0 | 689.8 | 610.8 | 532.3 | 0 |
| SG&A Expenses | 1,698.4 | 1,649 | 1,650 | 1,428 | 1,319 | 1,123 | 1,109 | 1,109 | 993 | 920 | 891 | 940 | 1,066 | 1,166 | 1,210 | 1,175 | 1,159 | 1,187 | 1,099 | 1,067 | 1,026 | 947 | 785 | 648 | 641.4 | 703.7 | 534.2 | 488.1 | 454.3 | 421.0 | 853.4 |
| Other Expenses | 0 | (182) | 59.1 | (11) | (4) | (12) | (16) | (1) | (8) | 0 | 2 | 259 | (95) | (91) | (8) | (15) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | 3,825.6 | 3,544 | 3,676 | 2,760 | 2,545 | 2,164 | 2,488 | 2,185 | 1,991 | 2,058 | 1,858 | 2,194 | 2,787 | 3,488 | 3,453 | 3,435 | 3,358 | 3,758 | 2,807 | 2,769 | 2,665 | 2,469 | 2,027 | 1,663 | 1,292.9 | 1,813.6 | 1,478.4 | 1,101.4 | 1,041.9 | 908.2 | 1,245.8 |
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Income | 336.1 | 1,676 | 4,651.3 | 4,534 | 2,452 | 1,233 | 1,203 | 1,355 | 1,079 | 271 | 109 | 148 | (465) | (2,081) | 46 | 476 | (1,023) | (198) | (545) | 677 | 244 | 683 | 334 | 601 | 671.5 | 1,782.7 | 523.4 | 523.4 | 519.8 | 799.4 | 605 |
| Interest Expense | 0 | 85 | 55 | 13 | 42 | 54 | 54 | 54 | 52 | 40 | 40 | 30 | 23 | 35 | 25 | 34 | 50 | 81 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 174.8 | 303 | 226 | 71 | 13 | 34 | 55 | 47 | 30 | 20 | 18 | 12 | 18 | 0 | 0 | 31 | 59 | 132 | 156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||||||||||||||
| EBITDA | 416.3 | 3,723 | 6,383.9 | 6,514.3 | 3,472.5 | 2,265.8 | 1,975.7 | 2,023.2 | 1,655 | 1,001 | 887 | 1,069 | 341 | (954) | 1,661 | 1,965 | 357 | 624 | 992 | 2,538 | 2,321 | 2,624 | 2,215 | 2,104 | 2,416 | 2,920.0 | 1,342.8 | 1,380.2 | 1,127.9 | 1,335.3 | 997.4 |
| EBIT | 416.3 | 1,963 | 4,790.2 | 4,977.6 | 2,175.2 | 1,275.1 | 1,119.2 | 1,256.8 | 1,005 | 241 | 129 | 136 | (569) | (2,061) | 382 | 725 | (1,446) | (742) | (421) | 754 | 372 | 759 | 539 | 635 | 1,017 | 1,782.7 | 523.4 | 671.5 | 519.8 | 799.4 | 605 |
| Income Before Tax | 416.3 | 1,878 | 4,734.0 | 4,846 | 2,024 | 796 | 1,189 | 1,760 | 343 | 153 | 139 | 98 | (592) | (2,137) | 336 | 691 | (1,496) | (823) | (494) | 764 | 275 | 672 | 239 | 522 | 318.1 | 1,827.2 | 704.5 | 531.5 | 519.6 | 797.2 | 634.8 |
| Income Tax Expense | 229.0 | 313 | 541 | 517 | 307 | 100 | 156 | 125 | 117 | 27 | (42) | (44) | 37 | 51 | 181 | 149 | (95) | (43) | (23) | (20) | 8 | 68 | (14) | 89 | 61.1 | 375.1 | 157.2 | 120.4 | 113.0 | 171.6 | 108.3 |
| Net Income | 172.8 | 1,557 | 4,211 | 3,960 | 2,000 | 694 | 1,032 | 1,629 | 218 | 121 | 175 | 128 | (500) | (1,158) | 650 | 830 | (1,131) | (786) | (477) | 782 | 266 | 601 | 253 | 429 | 257 | 1,452.1 | 547.3 | 411.1 | 406.6 | 625.5 | 526.5 |
| Per Share Data | |||||||||||||||||||||||||||||||
| EPS (Basic) | 0.19 | 1.73 | 4.66 | 4.86 | 1.82 | 0.78 | 1.16 | 1.81 | 0.25 | 0.14 | 0.20 | 0.16 | -0.56 | -1.31 | 0.74 | 0.94 | -1.29 | -0.88 | -0.53 | 0.78 | 0.30 | 0.67 | 0.29 | 0.48 | 0.29 | 1.64 | 0.64 | 0.49 | 0.47 | 0.75 | 0.67 |
| EPS (Diluted) | 0.18 | 1.66 | 4.46 | 4.83 | 1.78 | 0.75 | 1.15 | 1.80 | 0.24 | 0.14 | 0.20 | 0.16 | -0.56 | -1.31 | 0.72 | 0.92 | -1.29 | -0.88 | -0.53 | 0.78 | 0.29 | 0.65 | 0.27 | 0.48 | 0.29 | 1.58 | 0.62 | 0.48 | 0.47 | 0.75 | 0.67 |
| Shares Outstanding | 873.7 | 900 | 903.5 | 905.6 | 904.3 | 894.6 | 894.3 | 899.4 | 884.7 | 881.2 | 876.5 | 886.5 | 892.9 | 884.0 | 878.4 | 883.0 | 876.9 | 893.2 | 898.7 | 1,002.6 | 886.7 | 897.0 | 872.4 | 893.8 | 886.2 | 885.4 | 855.1 | 844.8 | 835.4 | 833.0 | 785.8 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2009 | 2008 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents | 2,837.1 | 2,282 | 3,222 | 3,258 | 3,225 | 3,006 | 2,597 | 2,266 | 1,759 | 1,629 | 1,588 | 1,009 | 1,950 | 2,998 | 2,562 | 2,438.8 | 2,295.7 | 1,823.1 | 1,100.8 | 702.2 | 551.9 | 754 |
| Short-Term Investments | 2,085.1 | 3,902 | 2,861 | 1,329 | 297 | 840 | 137 | 335 | 472 | 337 | 1,032 | 651 | 0 | 0 | 2 | 5.4 | 35.2 | 0 | 0 | 0 | 4.5 | 0 |
| Net Receivables | 1,745.1 | 2,437 | 2,657.8 | 1,970 | 2,183 | 1,834 | 1,684 | 1,476 | 1,404 | 1,132.0 | 2,120 | 1,749 | 1,848 | 1,888 | 1,662 | 1,371 | 1,857.3 | 1,258.3 | 1,288.6 | 1,057.9 | 1,064.0 | 595.4 |
| Inventory | 3,136.2 | 2,794 | 2,698 | 2,583 | 1,978 | 1,838 | 1,691 | 1,567 | 1,335 | 1,173 | 1,275 | 1,840 | 1,344 | 1,129 | 930 | 742.5 | 876.5 | 619.4 | 644.3 | 593.5 | 521.4 | 450.6 |
| Other Current Assets | 1,468.1 | 109 | 186 | 747 | 581 | 514 | 396 | 45 | 386 | 264 | 329 | 252 | 397 | 106 | 35 | 1 | 121.4 | 73.1 | 0 | 0.0 | 0 | 364.7 |
| Total Current Assets | 11,271.6 | 11,734 | 11,807 | 9,818 | 7,834 | 7,669 | 6,257 | 5,859 | 5,099 | 4,387 | 6,344 | 5,482 | 5,627 | 6,121 | 5,191 | 4,557.7 | 5,257.8 | 3,791.6 | 3,033.6 | 2,353.6 | 2,141.8 | 2,164.7 |
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment | 11,058.6 | 10,874.1 | 10,545.3 | 8,272 | 5,778 | 4,778 | 4,007 | 3,715 | 3,224 | 2,292 | 4,081 | 4,739 | 7,442 | 6,620 | 6,220 | 5,888.2 | 6,201.1 | 3,873.0 | 3,333.0 | 3,046.8 | 2,839.9 | 2,299.5 |
| Goodwill | 315.0 | 290 | 302.8 | 279 | 295 | 312 | 162 | 103 | 105 | 98 | 1,071 | 958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 324.0 | 346 | 367 | 1,465 | 1,407 | 1,294 | 299 | 1,220 | 1,192 | 1,111 | 819 | 863 | 555 | 592 | 470 | 212.6 | 286.1 | 179.9 | 33.6 | 26.4 | 17.4 | 13.4 |
| Long-Term Investments | 152.0 | 108 | 22.0 | 69 | 65 | 68 | 11 | 92 | 89 | 86 | 757 | 987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 1,272.1 | 927.1 | 835.2 | 613 | 596 | 698 | 437 | 434 | 454 | 414 | 250 | 492 | 117 | 99 | 123 | 139.1 | 119.6 | 52.4 | 33.8 | 18.9 | 6.5 | 8.4 |
| Total Non-Current Assets | 13,529.7 | 13,009 | 12,646 | 11,169 | 8,579 | 7,637 | 5,611 | 5,931 | 5,773 | 4,682 | 7,311 | 8,412 | 8,173 | 7,356 | 6,813 | 6,239.9 | 6,622.7 | 4,138.7 | 3,400.4 | 3,092.1 | 2,863.7 | 2,321.3 |
| Total Assets | 24,801.3 | 24,743 | 24,432.9 | 20,987 | 16,413 | 15,306 | 11,868 | 11,790 | 10,872 | 9,069 | 13,655 | 13,894 | 13,800 | 13,477 | 12,004 | 10,797.5 | 11,880.5 | 7,930.3 | 6,434.0 | 5,445.7 | 5,005.5 | 4,486 |
| Current Liabilities | ||||||||||||||||||||||
| Account Payables | 1,487.1 | 1,323 | 1,856 | 2,122 | 1,582 | 1,166 | 950 | 981 | 893 | 620 | 883 | 847 | 1,352 | 1,044 | 912 | 936 | 1,745.6 | 998.9 | 564.5 | 592.3 | 444.2 | 507.9 |
| Short-Term Debt | 298.0 | 990 | 217 | 885 | 143 | 795 | 173 | 146 | 118 | 117 | 176 | 143 | 191 | 151 | 165 | 129.3 | 141.6 | 123.1 | 191.3 | 424.6 | 428.2 | 492.8 |
| Deferred Revenue | 0 | 89 | 186 | 262 | 1,115 | 1,060 | 63 | 77 | 89 | 39 | 1,103 | 0 | 0 | 0 | 0 | 0 | 299.6 | 189.3 | 345.3 | 295.2 | 210.8 | 0 |
| Other Current Liabilities | 1,529.1 | 910 | 1,004 | 574 | 285 | 986 | 262 | 304 | 372 | 232 | 20 | 305 | 17 | 10 | 190 | 212.1 | 509.2 | 381.8 | 327.7 | 320.4 | 318.6 | 481 |
| Total Current Liabilities | 3,351.2 | 3,773 | 3,730 | 4,666 | 2,965 | 3,754 | 2,064 | 2,127 | 2,030 | 1,591 | 2,280 | 2,199 | 2,512 | 2,077 | 1,873 | 1,687.3 | 2,695.9 | 1,693.2 | 1,428.7 | 1,632.5 | 1,401.8 | 1,481.7 |
| Non-Current Liabilities | ||||||||||||||||||||||
| Long-Term Debt | 1,835.1 | 1,962.5 | 2,707.8 | 1,687 | 2,396 | 1,826 | 1,899 | 1,764 | 1,583 | 1,337 | 2,316 | 2,554 | 1,767 | 2,944 | 2,797 | 2,771.5 | 2,700.5 | 1,348.5 | 755.9 | 356.4 | 194.9 | 200.6 |
| Deferred Tax Liabilities | 60.0 | 47 | 54 | 139 | 48 | 63 | 19 | 15 | 12 | 10 | 37 | 27 | 63 | 37 | 86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1,329.1 | 724.5 | 744.2 | 989 | 1,327 | 1,276 | 642 | 224 | 667 | 220 | 342 | 350 | 300 | 274 | 212 | 228.0 | 326.5 | 300.0 | 144.2 | 133.6 | 138.9 | 132.5 |
| Total Non-Current Liabilities | 3,224.2 | 3,291 | 3,871 | 2,817 | 3,867 | 3,244 | 2,693 | 2,536 | 3,020 | 2,212 | 3,012 | 3,263 | 2,130 | 3,255 | 3,095 | 2,999.5 | 3,027.0 | 1,648.4 | 900.0 | 490.0 | 333.8 | 333.1 |
| Total Liabilities | 6,575.3 | 7,064 | 7,601 | 7,483 | 6,832 | 6,998 | 4,757 | 4,663 | 5,050 | 3,803 | 5,292 | 5,462 | 4,642 | 5,332 | 4,968 | 4,686.8 | 5,722.9 | 3,341.6 | 2,328.7 | 2,122.5 | 1,735.6 | 1,814.8 |
| Stockholders' Equity | ||||||||||||||||||||||
| Common Stock | 1,157.1 | 1,157 | 1,157 | 1,157 | 1,157 | 1,157 | 1,157 | 1,157 | 1,157 | 1,157 | 1,156 | 1,156 | 1,150 | 1,146 | 1,144 | 1,142.4 | 1,133.7 | 1,112.7 | 1,096.7 | 1,074.0 | 1,072.9 | 0 |
| Retained Earnings | 13,082.7 | 13,459 | 12,459.7 | 8,367 | 4,539 | 3,191 | 2,747 | 2,640 | 973 | 926 | 2,723 | 4,064 | 5,268 | 4,774 | 4,592 | 4,198.6 | 3,977.3 | 2,551.8 | 2,027.4 | 1,616.3 | 1,209.7 | 584 |
| Accumulated Other Comprehensive Income | 945.0 | 236 | 613 | 1,901 | 1,738 | 1,723 | 475 | 1,221 | 688 | 931 | 1,164 | 1,094 | 1,116 | 623 | (258) | (869.0) | (676.2) | (495.9) | (176.4) | (313.8) | 47.0 | 0 |
| Total Stockholders' Equity | 17,828.9 | 17,449 | 16,715.2 | 13,440 | 9,517 | 8,250 | 7,043 | 7,062 | 5,759 | 5,205 | 7,147 | 8,156 | 9,110 | 8,100 | 6,994 | 6,074.7 | 6,124.6 | 4,563.9 | 4,083.3 | 3,307.4 | 3,260.0 | 2,661.7 |
| Total Liabilities & Equity | 24,801.3 | 24,743 | 24,453 | 20,987 | 16,413 | 15,306 | 11,868 | 11,790 | 10,872 | 9,069 | 13,655 | 13,894 | 13,800 | 13,477 | 12,004 | 10,797.5 | 11,880.5 | 7,930.3 | 6,434.0 | 5,445.7 | 5,005.5 | 4,486 |
| Debt Metrics | ||||||||||||||||||||||
| Total Debt | 2,133.1 | 3,167 | 3,173 | 2,572 | 2,534 | 2,617 | 2,072 | 1,904 | 1,695 | 1,454 | 2,492 | 2,697 | 1,958 | 3,095 | 2,962 | 2,900.8 | 2,842.1 | 1,471.6 | 947.1 | 781.0 | 623.2 | 693.4 |
| Net Debt | (704.0) | 885 | (49) | (686) | (691) | (389) | (525) | (362) | (64) | (175) | 904 | 1,688 | 8 | 97 | 400 | 462.0 | 546.4 | (351.5) | (153.6) | 78.8 | 71.3 | (60.6) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||
| Net Income | 180 | 1,565 | 4,222 | 4,329 | 1,717 | 696 | 1,033 | 1,635 | 226 | 126 | 266 | 601 | 253 | 429 | 257.1 | 1,452.1 | 547.3 | 411.1 | 406.6 | 625.5 | 526.5 |
| Depreciation & Amortization | 1,854 | 1,760 | 1,561 | 1,509 | 1,349 | 1,262 | 854 | 1,071 | 838 | 841 | 1,949 | 1,865 | 1,676 | 1,469 | 1,398.9 | 1,137.3 | 806.8 | 704.0 | 608.1 | 535.9 | 392.4 |
| Stock-Based Compensation | 193 | 222 | 236 | 215 | 221 | 155 | 145 | 121 | 66 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (148.8) | (495) | 79.6 | 184 | 79 | 99 | (99) | (278) | 218 | 261 | (472) | (142) | (61) | (251) | 144.7 | (165.4) | 79.3 | (150.6) | (44.3) | (179.2) | (117) |
| Other Non-Cash Items | 56.8 | (205.7) | (0.2) | (121) | 67 | 294 | (90) | (486) | 591 | 80 | 10 | 24 | 183 | 52 | 0.0 | 12.3 | 7.2 | 13.6 | 16.6 | (1.6) | 23.2 |
| Operating Cash Flow | 2,239.6 | 2,965 | 5,992 | 5,579 | 3,462 | 2,458 | 1,868 | 2,113 | 1,972 | 1,312 | 1,798 | 2,342 | 1,920 | 1,713 | 2,052.0 | 2,431.8 | 1,469.3 | 1,012.5 | 983.8 | 980.7 | 825.1 |
| Investing Activities | |||||||||||||||||||||
| Capital Expenditure | (2,196.9) | (3,181) | (4,536) | (3,978) | (2,274) | (1,654) | (1,222) | (1,599) | (1,645) | (926) | (1,441) | (2,050) | (1,221) | 0 | (1,699.8) | (3,317.6) | (1,347.5) | (947.3) | (1,035.4) | (1,125.2) | (1,001.9) |
| Acquisitions | 0 | 0 | 0 | 4.1 | 444 | (113) | (127) | 336 | 3.2 | (78) | 0 | (3) | (188) | (307) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (356) | (3,258) | (2,308) | (980) | (17) | (577) | (3) | (26) | (99) | 0 | 0 | 0 | 0 | 0 | (126.9) | 0 | 0 | 0 | 0 | (0.2) | 0 |
| Sales/Maturities of Investments | 2,250 | 2,154.3 | 750 | (4.1) | 424 | 1 | 201 | 126 | 0 | 0 | 0 | 0 | 4 | 1 | 30.5 | 0 | 0 | 0 | 4.5 | 0 | 0 |
| Other Investing Activities | 174 | 449.7 | 163.4 | (21) | (442) | 4 | (20) | (335) | (341) | (311) | (87) | (81) | (34) | (1,064) | (0.0) | (249.5) | (190.3) | (19.0) | (16.1) | 3.1 | 2.8 |
| Investing Cash Flow | (43) | (3,742) | (5,833.6) | (4,979) | (1,865) | (2,339) | (1,171) | (1,498) | (1,741) | (1,000) | (1,528) | (2,134) | (1,439) | (1,370) | (1,796.1) | (3,567.1) | (1,537.8) | (966.2) | (1,047.0) | (1,122.3) | (999.1) |
| Financing Activities | |||||||||||||||||||||
| Net Debt Issuance | (1,029.3) | 97 | 160 | 66 | (585.6) | 678 | 137 | 178 | 420 | (178) | (107) | (1,187) | (9) | (109) | 128 | 1,604.6 | 598.4 | 119.3 | 239.4 | (75.7) | 472.1 |
| Stock Repurchased | (381.9) | (359) | (346) | (346) | (534) | (156) | (267) | (80) | (316.2) | (3) | 0 | 0 | 0 | (115) | (233) | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (334.1) | (288) | (223) | (215.9) | (197.1) | (180.3) | (214.6) | (216) | (214) | (251) | (107) | (107) | (71) | (36) | (36) | (26.6) | (22.8) | 0 | 0 | 0 | 0 |
| Other Financing Activities | 185.3 | 395 | 129 | (53.8) | 10.6 | 6.3 | (15.3) | (22) | 4.2 | (4) | 1 | 0 | (1) | (1) | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
| Financing Cash Flow | (1,560) | (155) | (280) | (556) | (1,369) | 279 | (343) | (104) | (127) | (436) | (178) | (1,271) | (59) | (232) | (98.1) | 1,616.2 | 806.0 | 352.6 | 249.1 | (59.0) | 472.2 |
| Cash Position | |||||||||||||||||||||
| Net Change in Cash | 555 | (940) | (36) | 33 | 219 | 399 | 341 | 507 | 130 | (142) | 77 | (1,048) | 436 | 123 | 143.1 | 472.6 | 722.3 | 398.6 | 150.3 | (202.2) | 296.8 |
| Cash at Beginning | 2,282 | 3,222 | 3,258 | 3,225 | 3,006 | 2,607 | 2,266 | 1,759 | 1,629 | 1,771 | 1,950 | 2,998 | 2,562 | 2,439 | 2,295.7 | 1,823.1 | 1,100.8 | 702.2 | 551.9 | 754.0 | 457.2 |
| Cash at End | 2,837 | 2,282 | 3,222 | 3,258 | 3,225 | 3,006 | 2,607 | 2,266 | 1,759 | 1,629 | 2,027 | 1,950 | 2,998 | 2,562 | 2,438.8 | 2,295.7 | 1,823.1 | 1,100.8 | 702.2 | 551.9 | 754 |
| Free Cash Flow | 42.7 | (216) | 1,456 | 1,601 | 1,188 | 804 | 646 | 514 | 327 | 386 | 357 | 292 | 699 | 1,713 | 352.3 | (885.8) | 121.7 | 65.3 | (51.6) | (144.5) | (176.8) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||||||||
| Revenue | 12,280.2 | 13,269 | 17,647.7 | 16,128 | 12,761 | 10,219 | 9,556 | 9,664 | 8,347 | 6,973 | 6,897 | 7,404 | 8,082 | 8,493 | 9,735 | 10,346 | 8,510 | 9,842 | 10,001 | 9,854 | 8,882 | 8,760 | 7,238 | 6,318 | 6,356.9 | 7,813.2 | 5,056.3 | 4,247.8 | 4,019.1 | 4,122.4 | 3,554.4 |
| Gross Profit | 4,161.8 | 5,220 | 8,434.7 | 7,331 | 5,053 | 3,400 | 3,696 | 3,568 | 3,034 | 2,242 | 1,990 | 2,083 | 2,614 | 2,783 | 3,574 | 4,015 | 2,626 | 3,560 | 3,536 | 3,523 | 3,037 | 3,228 | 2,566 | 2,298 | 2,309.9 | 3,596.3 | 2,001.8 | 1,624.8 | 1,561.8 | 1,707.7 | 1,850.8 |
| Operating Income | 336.1 | 1,676 | 4,651.3 | 4,534 | 2,452 | 1,233 | 1,203 | 1,355 | 1,079 | 271 | 109 | 148 | (465) | (2,081) | 46 | 476 | (1,023) | (198) | (545) | 677 | 244 | 683 | 334 | 601 | 671.5 | 1,782.7 | 523.4 | 523.4 | 519.8 | 799.4 | 605 |
| Net Income | 172.8 | 1,557 | 4,211 | 3,960 | 2,000 | 694 | 1,032 | 1,629 | 218 | 121 | 175 | 128 | (500) | (1,158) | 650 | 830 | (1,131) | (786) | (477) | 782 | 266 | 601 | 253 | 429 | 257 | 1,452.1 | 547.3 | 411.1 | 406.6 | 625.5 | 526.5 |
| EPS (Diluted) | 0.18 | 1.66 | 4.46 | 4.83 | 1.78 | 0.75 | 1.15 | 1.80 | 0.24 | 0.14 | 0.20 | 0.16 | -0.56 | -1.31 | 0.72 | 0.92 | -1.29 | -0.88 | -0.53 | 0.78 | 0.29 | 0.65 | 0.27 | 0.48 | 0.29 | 1.58 | 0.62 | 0.48 | 0.47 | 0.75 | 0.67 |
| Balance Sheet | |||||||||||||||||||||||||||||||
| Cash & Equivalents | 2,837.1 | 2,282 | 3,222 | 3,258 | 3,225 | 3,006 | 2,597 | 2,266 | 1,759 | 1,629 | 1,588 | 1,009 | 1,950 | 2,998 | 2,562 | 2,438.8 | 2,295.7 | 1,823.1 | 1,100.8 | 702.2 | 551.9 | 754 | |||||||||
| Total Assets | 24,801.3 | 24,743 | 24,432.9 | 20,987 | 16,413 | 15,306 | 11,868 | 11,790 | 10,872 | 9,069 | 13,655 | 13,894 | 13,800 | 13,477 | 12,004 | 10,797.5 | 11,880.5 | 7,930.3 | 6,434.0 | 5,445.7 | 5,005.5 | 4,486 | |||||||||
| Total Debt | 2,133.1 | 3,167 | 3,173 | 2,572 | 2,534 | 2,617 | 2,072 | 1,904 | 1,695 | 1,454 | 2,492 | 2,697 | 1,958 | 3,095 | 2,962 | 2,900.8 | 2,842.1 | 1,471.6 | 947.1 | 781.0 | 623.2 | 693.4 | |||||||||
| Stockholders' Equity | 17,828.9 | 17,449 | 16,715.2 | 13,440 | 9,517 | 8,250 | 7,043 | 7,062 | 5,759 | 5,205 | 7,147 | 8,156 | 9,110 | 8,100 | 6,994 | 6,074.7 | 6,124.6 | 4,563.9 | 4,083.3 | 3,307.4 | 3,260.0 | 2,661.7 | |||||||||
| Cash Flow | |||||||||||||||||||||||||||||||
| Operating Cash Flow | 2,239.6 | 2,965 | 5,992 | 5,579 | 3,462 | 2,458 | 1,868 | 2,113 | 1,972 | 1,312 | 1,798 | 2,342 | 1,920 | 1,713 | 2,052.0 | 2,431.8 | 1,469.3 | 1,012.5 | 983.8 | 980.7 | 825.1 | ||||||||||
| Capital Expenditure | (2,196.9) | (3,181) | (4,536) | (3,978) | (2,274) | (1,654) | (1,222) | (1,599) | (1,645) | (926) | (1,441) | (2,050) | (1,221) | 0 | (1,699.8) | (3,317.6) | (1,347.5) | (947.3) | (1,035.4) | (1,125.2) | (1,001.9) | ||||||||||
| Free Cash Flow | 42.7 | (216) | 1,456 | 1,601 | 1,188 | 804 | 646 | 514 | 327 | 386 | 357 | 292 | 699 | 1,713 | 352.3 | (885.8) | 121.7 | 65.3 | (51.6) | (144.5) | (176.8) | ||||||||||