TD - The Toronto-Dominion Bank
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$89.52
DETAILS
HIGH:
$91.51
LOW:
$87.53
MEDIAN:
$89.52
CONSENSUS:
$89.52
DOWNSIDE:
19.98%
| 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 | 115,840 | 119,173 | 102,254 | 59,441 | 47,716 | 54,620 | 58,852 | 52,716 | 44,827 | 40,636 | 37,208 | 35,984 | 33,010 | 32,462 | 30,768 | 25,112 | 25,457 | 25,469 | 24,813 | 22,220 | 18,464 | 15,787 | 15,627.1 | 16,534.3 | 20,917.3 | 20,074.6 | 15,681.9 | 13,194.0 | 10,476.0 | 9,071.0 | 8,727 |
| Cost of Revenue | 59,064 | 67,170 | 53,663 | 14,746 | 5,226 | 18,578 | 21,152 | 16,663 | 11,201 | 8,967 | 7,789 | 7,901 | 8,172 | 9,007 | 8,738 | 7,469 | 10,041 | 12,115 | 11,573 | 9,607 | 6,823 | 4,973 | 5,772.1 | 9,230.5 | 10,999.8 | 10,549.8 | 8,168.3 | 7,506.1 | 5,363.9 | 5,007.0 | 5,068 |
| Gross Profit | 56,776 | 52,003 | 48,591 | 44,695 | 42,490 | 36,042 | 37,700 | 36,053 | 33,626 | 31,669 | 29,419 | 28,083 | 24,838 | 23,455 | 22,030 | 17,643 | 15,416 | 13,354 | 13,240 | 12,613 | 11,641 | 10,814 | 9,854.9 | 7,303.7 | 9,917.5 | 9,524.8 | 7,513.6 | 5,687.9 | 5,112.1 | 4,064.1 | 3,659 |
| 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 |
| SG&A Expenses | 25,959 | 24,896 | 22,219 | 17,649 | 16,288 | 15,966 | 15,245 | 13,624 | 12,990 | 12,503 | 12,271 | 12,040 | 11,392 | 10,351 | 9,500 | 6,555 | 6,405 | 5,475 | 5,051 | 4,955 | 4,687 | 4,164 | 3,758.4 | 3,565.4 | 3,707.3 | 3,399.3 | 2,483.4 | 2,167.0 | 1,825.9 | 1,452.0 | 1,305 |
| Other Expenses | 6,869 | 15,574 | 12,620 | 5,631 | 9,068 | 8,162 | 9,226 | 8,656 | 8,315 | 8,520 | 7,978 | 6,968 | 5,943 | 5,793 | 5,405 | 5,311 | 5,842 | 3,775 | 3,528 | 2,131 | 3,894 | 3,615 | 4,698.7 | 4,250.8 | 4,983.3 | 4,795.9 | 950.4 | 1,788.9 | 1,557.1 | 1,202.0 | 1,108 |
| Operating Expenses | 32,828 | 40,470 | 34,839 | 23,280 | 25,356 | 24,128 | 24,471 | 22,280 | 21,305 | 21,023 | 20,249 | 19,008 | 17,335 | 16,144 | 14,905 | 11,866 | 12,247 | 9,250 | 8,579 | 7,086 | 8,581 | 7,779 | 8,457.1 | 7,816.2 | 8,690.7 | 8,195.2 | 3,433.9 | 3,955.9 | 3,383.0 | 2,654.0 | 2,413 |
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Income | 23,948 | 11,533 | 13,752 | 21,415 | 17,134 | 11,914 | 13,229 | 13,773 | 12,321 | 10,646 | 9,170 | 9,075 | 7,503 | 7,311 | 7,125 | 5,777 | 3,169 | 4,104 | 4,661 | 5,527 | 3,060 | 3,035 | 1,397.9 | (512.5) | 1,226.8 | 1,329.6 | 4,079.7 | 1,732.1 | 1,729.1 | 1,410.0 | 1,246 |
| Interest Expense | 54,559 | 62,917 | 50,730 | 13,679 | 5,450 | 11,336 | 18,123 | 14,183 | 8,985 | 6,637 | 6,106 | 6,344 | 6,541 | 7,212 | 7,248 | 5,844 | 7,561 | 11,052 | 10,928 | 9,198 | 6,768 | 5,359 | 5,586.2 | 6,305.3 | 10,079.4 | 10,070.1 | 7,893.2 | 7,056.0 | 5,003.9 | 4,855.0 | 4,888 |
| Interest Income | 87,621 | 93,389 | 80,674 | 41,032 | 29,581 | 35,833 | 41,944 | 36,422 | 29,832 | 26,560 | 24,830 | 23,928 | 22,615 | 22,238 | 20,909 | 17,387 | 18,887 | 19,584 | 17,852 | 15,569 | 12,776 | 11,132 | 11,202.7 | 11,605.9 | 14,470.7 | 13,675.0 | 10,873.9 | 9,997.1 | 7,825.9 | 7,322.0 | 7,266 |
| Profitability | |||||||||||||||||||||||||||||||
| EBITDA | 26,114 | 13,560 | 15,663 | 23,181 | 19,200 | 14,055 | 14,634 | 15,164 | 13,628 | 11,983 | 10,420 | 10,206 | 8,542 | 8,282 | 8,249 | 6,970 | 4,422 | 5,119 | 5,522 | 6,375 | 3,928 | 3,955 | 2,488.5 | 797.5 | 3,034.4 | 2,934.8 | 4,334.3 | 1,956.0 | 1,887.1 | 1,545.0 | 1,378 |
| EBIT | 23,948 | 11,533 | 13,752 | 21,415 | 17,134 | 11,914 | 13,229 | 13,773 | 12,321 | 10,646 | 9,170 | 9,075 | 7,503 | 7,311 | 7,125 | 5,777 | 3,169 | 4,104 | 4,661 | 5,527 | 3,060 | 3,035 | 1,397.9 | (512.5) | 1,226.8 | 1,329.6 | 4,079.7 | 1,732.1 | 1,729.1 | 1,410.0 | 1,246 |
| Income Before Tax | 23,948 | 11,533 | 13,752 | 21,415 | 17,134 | 11,914 | 13,229 | 13,773 | 12,321 | 10,646 | 9,170 | 9,075 | 7,503 | 7,311 | 7,125 | 5,777 | 3,169 | 4,104 | 4,661 | 5,527 | 3,060 | 3,035 | 1,397.9 | (512.5) | 1,226.8 | 1,329.6 | 4,079.7 | 1,732.1 | 1,729.1 | 1,410.0 | 1,246 |
| Income Tax Expense | 3,410 | 2,691 | 3,118 | 3,986 | 3,621 | 1,152 | 2,735 | 3,182 | 2,253 | 2,143 | 1,523 | 1,512 | 1,135 | 1,085 | 1,326 | 1,262 | 241 | 537 | 853 | 874 | 699 | 803 | 321.8 | (445.5) | (155.5) | 304.6 | 1,099.0 | 611.1 | 641.0 | 496.1 | 452 |
| Net Income | 20,538 | 8,842 | 10,634 | 17,429 | 14,298 | 11,895 | 11,668 | 11,262 | 10,396 | 8,821 | 7,912 | 7,776 | 6,535 | 6,356 | 5,941 | 4,644 | 3,120 | 3,833 | 3,997 | 4,603 | 2,229 | 2,232 | 1,076.1 | (67.0) | 1,382.3 | 1,025.0 | 2,980.7 | 1,121.0 | 1,088.0 | 914.0 | 794 |
| Per Share Data | |||||||||||||||||||||||||||||||
| EPS (Basic) | 11.57 | 4.73 | 5.53 | 9.48 | 7.73 | 6.43 | 6.26 | 6.02 | 5.51 | 4.68 | 4.22 | 4.15 | 3.46 | 3.40 | 3.23 | 2.57 | 1.75 | 2.45 | 2.77 | 3.20 | 1.61 | 1.71 | 0.76 | -0.12 | 1.03 | 0.78 | 2.45 | 0.91 | 0.89 | 0.74 | 0.63 |
| EPS (Diluted) | 11.56 | 4.72 | 5.52 | 9.47 | 7.72 | 6.43 | 6.25 | 6.01 | 5.50 | 4.67 | 4.21 | 4.14 | 3.44 | 3.38 | 3.21 | 2.55 | 1.74 | 2.44 | 2.74 | 3.17 | 1.60 | 1.70 | 0.76 | -0.12 | 1.03 | 0.78 | 2.45 | 0.91 | 0.89 | 0.74 | 0.62 |
| Shares Outstanding | 1,716.7 | 1,758.8 | 1,822.5 | 1,810.5 | 1,817.7 | 1,807.3 | 1,824.2 | 1,835.4 | 1,850.6 | 1,853.4 | 1,849.2 | 1,839.1 | 1,837.9 | 1,824.7 | 1,771.4 | 1,734.2 | 1,694.2 | 1,539.2 | 1,437.2 | 1,433.6 | 1,382.6 | 1,309 | 1,299.6 | 1,282 | 1,254.1 | 1,243.2 | 1,198.7 | 1,178.8 | 1,190.8 | 1,185.0 | 1,200 |
| 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 | 116,929 | 178,023 | 105,069 | 145,850 | 165,893 | 170,594 | 30,446 | 35,455 | 55,156 | 57,621 | 21,517 | 17,946 | 9,038.0 | 7,718.6 | 6,537.4 | 5,945.1 | 4,186.7 | 6,226.3 | 3,079.0 | 7,587.0 | 5,215.9 | 4,351 |
| Short-Term Investments | 39,135 | 52,468 | 11,443 | 11,128 | 28,780 | 24,909 | 22,122 | 18,512 | 146,411 | 107,571 | 84,841 | 75,121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 46,234 | 44,616 | 54,627 | 40,325 | 45,559 | 49,380 | 34,591 | 39,835 | 40,680 | 27,551 | 12,042 | 15,923 | 11,488.7 | 0 | 0 | 0 | 0 | 4,050.3 | 5,654.9 | 3,583.0 | 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 |
| 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 |
| Total Current Assets | 204,113 | 276,901 | 172,601 | 198,626 | 241,532 | 246,033 | 88,456 | 94,752 | 243,253 | 193,649 | 118,400 | 108,990 | 20,526.7 | 7,718.6 | 6,537.4 | 5,945.1 | 4,186.7 | 10,276.6 | 8,733.9 | 11,170.0 | 5,215.9 | 4,351 |
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment | 10,132 | 9,837 | 9,434 | 9,400 | 9,181 | 10,136 | 5,513 | 5,324 | 5,313 | 5,482 | 4,078 | 3,833 | 1,330.2 | 1,417.6 | 1,634.0 | 1,831.5 | 2,791.7 | 1,737.5 | 1,666.0 | 1,505.0 | 1,350.0 | 1,314 |
| Goodwill | 18,980 | 18,851 | 18,602 | 17,656 | 16,232 | 17,148 | 16,976 | 16,536 | 16,156 | 16,662 | 15,015 | 14,842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 3,409 | 3,044 | 2,771 | 2,303 | 2,123 | 2,125 | 2,503 | 2,459 | 2,618 | 2,639 | 2,546 | 3,141 | 11,488.7 | 0 | 0 | 0 | 0 | 4,050.3 | 5,654.9 | 3,583.0 | 0 | 0 |
| Long-Term Investments | 1,432,916 | 1,408,233 | 1,396,229 | 1,400,247 | 1,154,960 | 1,144,553 | 977,287 | 942,275 | 755,748 | 785,947 | 320,068 | 319,374 | 190,190.2 | 142,832.7 | 151,429.9 | 152,002.9 | 148,958.3 | 106,480.8 | 98,314.1 | 92,898.0 | 96,177.0 | 77,927 |
| Other Non-Current Assets | 419,620 | 339,948 | 358,687 | 293,535 | 308,769 | 293,426 | 327,203 | 274,294 | 257,193 | 174,377 | 99,480 | 114,570 | 95,793.7 | 116,562.0 | 111,922.1 | 122,763.1 | 102,194.6 | 95,979.1 | 73,035.0 | 58,341.9 | 22,901.1 | 25,843 |
| Total Non-Current Assets | 1,890,445 | 1,784,850 | 1,782,538 | 1,718,902 | 1,487,140 | 1,469,832 | 1,326,834 | 1,240,151 | 1,035,742 | 983,318 | 438,819 | 454,224 | 290,499.9 | 265,813.0 | 271,503.1 | 281,893.3 | 260,630.5 | 204,140.1 | 173,097.1 | 152,682.0 | 120,428.1 | 104,657 |
| Total Assets | 2,094,558 | 2,061,751 | 1,955,139 | 1,917,528 | 1,728,672 | 1,715,865 | 1,415,290 | 1,334,903 | 1,278,995 | 1,176,967 | 557,219 | 563,214 | 311,026.6 | 273,531.6 | 278,040.5 | 287,838.4 | 264,817.2 | 214,416.7 | 181,831.0 | 163,852.0 | 125,644.0 | 109,008 |
| Current Liabilities | ||||||||||||||||||||||
| Account Payables | 41,040 | 39,863 | 43,607 | 32,105 | 37,206 | 42,856 | 30,302 | 34,626 | 38,331 | 23,218 | 13,106 | 12,459 | 1,532.6 | 0 | 0 | 0 | 0 | 1,787.6 | 1,944.0 | 1,366.0 | 0 | 1,426.7 |
| Short-Term Debt | 432,893 | 453,217 | 384,751 | 344,005 | 273,185 | 279,166 | 236,723 | 200,360 | 179,337 | 124,928 | 16,472 | 18,654 | 27,516.5 | 23,191.3 | 25,713.4 | 36,073.6 | 27,863.2 | 34,285.7 | 21,522.0 | 24,901 | 18,170.0 | 9,741 |
| Deferred Revenue | 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 | 1,160,196 | 1,135,028 | 1,105,954 | 1,132,317 | 1,093,094 | 1,037,738 | 805,754 | 776,832 | 752,641 | 709,833 | 408,675 | 394,212 | 206,893.4 | 182,880.1 | 189,190.0 | 193,913.7 | 185,807.2 | 140,385.5 | 120,677.1 | 110,626.0 | 87,563.1 | 81,131 |
| Total Current Liabilities | 1,641,442 | 1,633,494 | 1,539,305 | 1,512,527 | 1,407,636 | 1,362,660 | 1,076,024 | 1,015,162 | 973,657 | 860,808 | 439,584 | 426,301 | 235,942.5 | 206,071.5 | 214,903.4 | 229,987.3 | 213,670.4 | 176,458.7 | 144,143.1 | 136,893.0 | 105,733.1 | 92,298.7 |
| Non-Current Liabilities | ||||||||||||||||||||||
| Long-Term Debt | 225,334 | 204,333 | 178,862 | 152,742 | 122,203 | 162,109 | 169,897 | 157,875 | 143,228 | 142,262 | 12,383 | 12,436 | 5,643.7 | 5,886.9 | 4,342.7 | 4,891.3 | 4,882.7 | 3,217.6 | 3,539.0 | 3,329.0 | 2,335.0 | 2,388 |
| Deferred Tax Liabilities | 303 | 300 | 204 | 236 | 244 | 284 | 193 | 175 | 178 | 345 | 235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 94,300 | 103,451 | 119,647 | 135,327 | 93,298 | 89,218 | 81,409 | 81,651 | 86,742 | 99,338 | 66,297 | 92,803 | 54,213.6 | 47,212.2 | 44,503.1 | 38,284.4 | 32,258.6 | 22,871.9 | 25,615.8 | 16,327.0 | 10,896.9 | 8,268.3 |
| Total Non-Current Liabilities | 325,289 | 313,097 | 303,763 | 293,618 | 221,218 | 257,706 | 251,565 | 239,701 | 230,148 | 241,945 | 78,915 | 105,239 | 59,857.4 | 53,099.0 | 48,845.8 | 43,175.7 | 37,141.3 | 26,089.5 | 29,154.8 | 19,656.0 | 13,231.8 | 10,656.3 |
| Total Liabilities | 1,966,731 | 1,946,591 | 1,843,068 | 1,806,145 | 1,628,854 | 1,620,366 | 1,327,589 | 1,254,863 | 1,203,805 | 1,102,753 | 518,499 | 531,540 | 295,799.8 | 259,170.5 | 263,749.2 | 273,163.0 | 250,811.8 | 202,548.2 | 173,297.9 | 156,548.9 | 118,964.9 | 102,955 |
| Stockholders' Equity | ||||||||||||||||||||||
| Common Stock | 24,727 | 25,373 | 25,434 | 24,363 | 23,066 | 22,487 | 21,713 | 21,221 | 20,931 | 20,711 | 15,357 | 13,241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 78,320 | 70,826 | 73,008 | 73,698 | 63,944 | 53,845 | 49,497 | 46,145 | 40,489 | 35,452 | 18,632 | 17,857 | 9,540.4 | 8,517.7 | 8,710.3 | 9,652.4 | 9,039.0 | 8,693.5 | 6,386.9 | 5,459.9 | 4,840 | 4,636 |
| Accumulated Other Comprehensive Income | 12,874 | 7,904 | 2,750 | 1,988 | 7,097 | 13,437 | 10,581 | 6,639 | 8,006 | 11,834 | 1,015 | (1,649) | (264.6) | (121.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 127,827 | 115,160 | 112,071 | 111,383 | 99,818 | 95,499 | 87,701 | 79,047 | 74,207 | 72,564 | 38,720 | 31,674 | 13,977.1 | 13,110.9 | 13,040.5 | 13,404.2 | 12,350.0 | 11,533.0 | 8,533.1 | 7,303.1 | 6,679.1 | 6,053 |
| Total Liabilities & Equity | 2,094,558 | 2,061,751 | 1,955,139 | 1,917,528 | 1,728,672 | 1,715,865 | 1,415,290 | 1,334,903 | 1,278,995 | 1,176,967 | 558,778 | 564,773.6 | 311,026.6 | 273,531.6 | 278,040.5 | 287,838.4 | 264,817.2 | 214,416.7 | 181,831.0 | 163,852.0 | 125,644.0 | 109,008 |
| Debt Metrics | ||||||||||||||||||||||
| Total Debt | 663,579 | 662,563 | 568,663 | 502,060 | 400,861 | 447,370 | 406,686 | 358,235 | 322,565 | 267,190 | 28,855 | 31,090 | 33,160.2 | 29,078.2 | 30,056.1 | 40,964.9 | 32,746.0 | 37,503.3 | 25,061.0 | 28,230.0 | 20,505.0 | 12,129 |
| Net Debt | 546,650 | 484,540 | 463,594 | 356,210 | 234,968 | 276,776 | 376,240 | 322,780 | 267,409 | 209,569 | 7,338 | 13,144 | 24,122.2 | 21,359.6 | 23,518.7 | 35,019.8 | 28,559.2 | 31,277.0 | 21,981.9 | 20,643.0 | 15,289.1 | 7,778 |
| 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 | 20,538 | 8,842 | 10,634 | 17,429 | 14,298 | 11,895 | 11,686 | 14,516 | 12,770 | 11,079 | 2,229 | 2,232 | 1,076.1 | (67.0) | 1,382.3 | 1,025.0 | 2,980.7 | 1,121.0 | 1,088.0 | 914.0 | 790.5 |
| Depreciation & Amortization | 2,166 | 2,027 | 1,911 | 1,766 | 2,066 | 2,141 | 1,405 | 1,391 | 1,307 | 1,337 | 867.9 | 920 | 1,090.6 | 1,310.0 | 1,807.7 | 1,605.2 | 253.9 | 224.0 | 158.0 | 135.0 | 131.4 |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (88,579) | 42,243 | (78,658) | 20,233 | 34,530 | 212,058 | (13,987) | (12,225) | 10,440 | 23,039 | 2,584 | (11,580) | 146.4 | (292.8) | 1,714.0 | (7,744.4) | 169.9 | (282.0) | (92.1) | (232.1) | 230.0 |
| Other Non-Cash Items | (3,007) | 2,886 | 2,117 | (981) | (1,023) | 4,578 | 1,759 | 1,626 | 1,435 | 1,843 | (178) | (719) | 2,914.4 | 14,020.2 | (8,527.2) | 33.5 | (13,348.5) | (17,729.9) | (9,099.8) | (1,916.9) | (2,973) |
| Operating Cash Flow | (69,646) | 54,937 | (65,302) | 38,949 | 50,129 | 229,607 | 830 | 5,693 | 26,127 | 37,401 | 5,262 | (9,008) | 5,153.6 | 13,953.3 | (4,832.6) | (5,912.3) | (9,808.7) | (16,773.0) | (8,062.0) | (1,023.0) | (1,828) |
| Investing Activities | |||||||||||||||||||||
| Capital Expenditure | (2,145) | (2,177) | (1,844) | (1,454) | (1,129) | (1,261) | (1,385) | (587) | (434) | (797) | (814) | (207) | (101.5) | (113.7) | 0 | (193.4) | (273.6) | (342.0) | (155.0) | (880.9) | (180) |
| Acquisitions | 20,784 | 3,423 | (624) | 2,479 | (1,858) | 0 | (540) | 0 | (2,129) | 0 | (2,184) | 0 | 0 | (1,194.7) | (296.8) | (7,167.2) | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (130,620) | (53,848) | (51,323) | (180,695) | (174,952) | (197,272) | (76,100) | (71,932) | (83,617) | (73,391) | (290,437) | (305,601) | (29,613.6) | (16,619.9) | (21,328.4) | (69,753.3) | (61,000.4) | (50,367.0) | (18,376.0) | (11,525.0) | (14,032) |
| Sales/Maturities of Investments | 136,578 | 78,333 | 88,571 | 117,320 | 133,400 | 113,480 | 77,803 | 53,603 | 64,717 | 48,967 | 274,922 | 288,137 | 29,249.6 | 25,998.4 | 11,736.2 | 88,111.5 | 40,081.9 | 61,881.9 | 18,785.9 | 13,131.0 | 11,169 |
| Other Investing Activities | 61,591 | (71,153) | 41,446 | 30,455 | (729) | (138,266) | 5,169 | 20,465 | 2,529 | (11,231) | (1,836) | (232) | 2,768.0 | (6,529.6) | (28.6) | (3,307.9) | (2,818.9) | (1,010.8) | (22,825.0) | (12,552.1) | (1,324) |
| Investing Cash Flow | 86,188 | (45,422) | 76,226 | (31,895) | (45,268) | (223,319) | 4,947 | 1,549 | (18,934) | (36,452) | (20,349) | (17,903) | 2,302.5 | 1,540.5 | (9,917.5) | 7,689.6 | (24,010.6) | 10,162.1 | (22,570.1) | (11,827.0) | (4,367) |
| Financing Activities | |||||||||||||||||||||
| Net Debt Issuance | (2,575) | 1,102 | (2,359) | (657) | (550) | (126) | 1,773 | (718) | (1,036) | 2,283 | (1,176) | (243) | (977.2) | (10,908.1) | 7,648.0 | (6,367.7) | 12,599.7 | (3,137.1) | 7,764.1 | 8,693.1 | 1,206 |
| Stock Repurchased | (20,835) | (17,131) | (13,234) | (14,302) | (11,064) | (9,877) | (12,168) | (10,425) | (11,226) | (6,371) | 0 | (616) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (7,663) | (7,160) | (5,825) | (6,665) | (5,555) | (3,660) | (5,157) | (4,634) | (4,211) | (3,808) | (718) | (716) | (841.4) | (811.5) | (766.5) | (627.5) | (476.7) | (436.9) | (366.0) | (334.0) | (303) |
| Other Financing Activities | 0 | 1,300 | 400 | 1,000 | 0 | 0 | (1,011) | (72) | (738) | (115) | 17,912 | 28,261 | (6,333.9) | (4,730.5) | 8,103.5 | 4,893.4 | 21,125.5 | 10,109.9 | 23,081.0 | 4,822.9 | 5,008.7 |
| Financing Cash Flow | (15,501) | (9,813) | (12,847) | (4,819) | (5,036) | (4,746) | (5,652) | (6,527) | (7,035) | (247) | 15,384 | 26,785 | (7,746.3) | (15,546.7) | 15,188.1 | (1,719.5) | 33,904.7 | 6,789.9 | 30,243.1 | 13,230.0 | 6,056 |
| Cash Position | |||||||||||||||||||||
| Net Change in Cash | 1,075 | (284) | (1,835) | 2,625 | (514) | 1,582 | 128 | 764 | 64 | 753 | 269 | (64) | (433.9) | (59.2) | 439.6 | 57.9 | 85.3 | (1,200.0) | (389.1) | (526.0) | (139) |
| Cash at Beginning | 6,437 | 6,721 | 8,556 | 5,931 | 6,445 | 4,863 | 4,735 | 3,971 | 3,907 | 3,154 | 1,404 | 1,468 | 1,901.6 | 1,961.1 | 1,522.0 | 1,463.6 | 1,378.5 | 1,200.0 | 906.1 | 526.0 | 665 |
| Cash at End | 7,512 | 6,437 | 6,721 | 8,556 | 5,931 | 6,445 | 4,863 | 4,735 | 3,971 | 3,907 | 1,673 | 1,404 | 1,467.8 | 1,901.9 | 1,961.6 | 1,521.5 | 1,463.9 | 1,379.1 | 517.1 | 906.0 | 526 |
| Free Cash Flow | (71,791) | 52,760 | (67,146) | 37,495 | 49,000 | 228,346 | (555) | 5,106 | 25,693 | 36,604 | 4,448 | (9,215) | 5,052.1 | 13,839.6 | (4,832.6) | (6,105.7) | (10,082.4) | (17,115.0) | (8,217.0) | (1,903.9) | (2,008) |
| 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 | 115,840 | 119,173 | 102,254 | 59,441 | 47,716 | 54,620 | 58,852 | 52,716 | 44,827 | 40,636 | 37,208 | 35,984 | 33,010 | 32,462 | 30,768 | 25,112 | 25,457 | 25,469 | 24,813 | 22,220 | 18,464 | 15,787 | 15,627.1 | 16,534.3 | 20,917.3 | 20,074.6 | 15,681.9 | 13,194.0 | 10,476.0 | 9,071.0 | 8,727 |
| Gross Profit | 56,776 | 52,003 | 48,591 | 44,695 | 42,490 | 36,042 | 37,700 | 36,053 | 33,626 | 31,669 | 29,419 | 28,083 | 24,838 | 23,455 | 22,030 | 17,643 | 15,416 | 13,354 | 13,240 | 12,613 | 11,641 | 10,814 | 9,854.9 | 7,303.7 | 9,917.5 | 9,524.8 | 7,513.6 | 5,687.9 | 5,112.1 | 4,064.1 | 3,659 |
| Operating Income | 23,948 | 11,533 | 13,752 | 21,415 | 17,134 | 11,914 | 13,229 | 13,773 | 12,321 | 10,646 | 9,170 | 9,075 | 7,503 | 7,311 | 7,125 | 5,777 | 3,169 | 4,104 | 4,661 | 5,527 | 3,060 | 3,035 | 1,397.9 | (512.5) | 1,226.8 | 1,329.6 | 4,079.7 | 1,732.1 | 1,729.1 | 1,410.0 | 1,246 |
| Net Income | 20,538 | 8,842 | 10,634 | 17,429 | 14,298 | 11,895 | 11,668 | 11,262 | 10,396 | 8,821 | 7,912 | 7,776 | 6,535 | 6,356 | 5,941 | 4,644 | 3,120 | 3,833 | 3,997 | 4,603 | 2,229 | 2,232 | 1,076.1 | (67.0) | 1,382.3 | 1,025.0 | 2,980.7 | 1,121.0 | 1,088.0 | 914.0 | 794 |
| EPS (Diluted) | 11.56 | 4.72 | 5.52 | 9.47 | 7.72 | 6.43 | 6.25 | 6.01 | 5.50 | 4.67 | 4.21 | 4.14 | 3.44 | 3.38 | 3.21 | 2.55 | 1.74 | 2.44 | 2.74 | 3.17 | 1.60 | 1.70 | 0.76 | -0.12 | 1.03 | 0.78 | 2.45 | 0.91 | 0.89 | 0.74 | 0.62 |
| Balance Sheet | |||||||||||||||||||||||||||||||
| Cash & Equivalents | 116,929 | 178,023 | 105,069 | 145,850 | 165,893 | 170,594 | 30,446 | 35,455 | 55,156 | 57,621 | 21,517 | 17,946 | 9,038.0 | 7,718.6 | 6,537.4 | 5,945.1 | 4,186.7 | 6,226.3 | 3,079.0 | 7,587.0 | 5,215.9 | 4,351 | |||||||||
| Total Assets | 2,094,558 | 2,061,751 | 1,955,139 | 1,917,528 | 1,728,672 | 1,715,865 | 1,415,290 | 1,334,903 | 1,278,995 | 1,176,967 | 557,219 | 563,214 | 311,026.6 | 273,531.6 | 278,040.5 | 287,838.4 | 264,817.2 | 214,416.7 | 181,831.0 | 163,852.0 | 125,644.0 | 109,008 | |||||||||
| Total Debt | 663,579 | 662,563 | 568,663 | 502,060 | 400,861 | 447,370 | 406,686 | 358,235 | 322,565 | 267,190 | 28,855 | 31,090 | 33,160.2 | 29,078.2 | 30,056.1 | 40,964.9 | 32,746.0 | 37,503.3 | 25,061.0 | 28,230.0 | 20,505.0 | 12,129 | |||||||||
| Stockholders' Equity | 127,827 | 115,160 | 112,071 | 111,383 | 99,818 | 95,499 | 87,701 | 79,047 | 74,207 | 72,564 | 38,720 | 31,674 | 13,977.1 | 13,110.9 | 13,040.5 | 13,404.2 | 12,350.0 | 11,533.0 | 8,533.1 | 7,303.1 | 6,679.1 | 6,053 | |||||||||
| Cash Flow | |||||||||||||||||||||||||||||||
| Operating Cash Flow | (69,646) | 54,937 | (65,302) | 38,949 | 50,129 | 229,607 | 830 | 5,693 | 26,127 | 37,401 | 5,262 | (9,008) | 5,153.6 | 13,953.3 | (4,832.6) | (5,912.3) | (9,808.7) | (16,773.0) | (8,062.0) | (1,023.0) | (1,828) | ||||||||||
| Capital Expenditure | (2,145) | (2,177) | (1,844) | (1,454) | (1,129) | (1,261) | (1,385) | (587) | (434) | (797) | (814) | (207) | (101.5) | (113.7) | 0 | (193.4) | (273.6) | (342.0) | (155.0) | (880.9) | (180) | ||||||||||
| Free Cash Flow | (71,791) | 52,760 | (67,146) | 37,495 | 49,000 | 228,346 | (555) | 5,106 | 25,693 | 36,604 | 4,448 | (9,215) | 5,052.1 | 13,839.6 | (4,832.6) | (6,105.7) | (10,082.4) | (17,115.0) | (8,217.0) | (1,903.9) | (2,008) | ||||||||||