WFC-PL - Wells Fargo & Company
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 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||
| Revenue | 123,529 | 125,397 | 115,340 | 83,442 | 83,081 | 82,227 | 105,684 | 101,060 | 97,741 | 94,176 | 87,803 | 85,992 | 86,597 | 89,762 | 86,115 | 92,470 | 98,451 | 52,389 | 52,859 | 47,241 | 39,896 | 33,482 | 31,800 | 29,226 | 27,722 | 27,568 | 23,909 | 20,482 | 19,277 | 17,610 | 7,565.5 | 6,032 | 5,276.6 |
| Cost of Revenue | 43,488 | 47,435 | 38,142 | 10,608 | (240) | 22,092 | 21,539 | 16,396 | 11,880 | 9,679 | 6,418 | 5,420 | 6,598 | 12,378 | 14,548 | 23,792 | 31,618 | 25,734 | 19,142 | 14,492 | 9,841 | 5,534 | 5,133 | 5,661 | 8,468 | 9,189 | 6,922 | 6,610 | 6,094 | 5,119 | 2,760.4 | 1,755 | 1,498.1 |
| Gross Profit | 80,041 | 77,962 | 77,198 | 72,834 | 83,321 | 60,135 | 84,145 | 84,664 | 85,861 | 84,497 | 81,385 | 80,572 | 79,999 | 77,384 | 71,567 | 68,678 | 66,833 | 26,655 | 33,717 | 32,749 | 30,055 | 27,948 | 26,667 | 23,565 | 19,254 | 18,379 | 16,987 | 13,872 | 13,183 | 12,491 | 4,805.1 | 4,277 | 3,778.5 |
| 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 | 40,526 | 37,231 | 37,338 | 35,595 | 36,141 | 35,411 | 36,204 | 33,942 | 36,623 | 33,061 | 31,654 | 30,870 | 31,097 | 30,160 | 28,933 | 28,409 | 28,316 | 13,060 | 13,402 | 11,927 | 10,455 | 8,924 | 8,446 | 8,372 | 6,182 | 5,487 | 4,851 | 4,416 | 3,811 | 3,624 | 1,745.1 | 1,573.7 | 1,416.5 |
| Other Expenses | 14,316 | 17,367 | 18,224 | 21,610 | 17,617 | 22,219 | 21,974 | 22,184 | 21,861 | 19,316 | 16,090 | 15,787 | 16,273 | 18,753 | 18,978 | 21,268 | 20,519 | 10,295 | 8,480 | 8,172 | 8,052 | 8,255 | 8,744 | 6,339 | 7,612 | 6,343 | 5,786 | 6,163 | 5,179 | 5,100 | 1,637.2 | 1,522.7 | 1,424.3 |
| Operating Expenses | 54,842 | 54,598 | 55,562 | 57,205 | 53,758 | 57,630 | 58,178 | 56,126 | 58,484 | 52,377 | 47,744 | 46,657 | 47,370 | 48,913 | 47,911 | 49,677 | 48,835 | 23,355 | 21,882 | 20,099 | 18,507 | 17,179 | 17,190 | 14,711 | 13,794 | 11,830 | 10,637 | 10,579 | 8,990 | 8,724 | 3,382.3 | 3,096.4 | 2,840.8 |
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | 25,199 | 23,364 | 21,636 | 15,629 | 29,563 | 2,505 | 25,967 | 28,538 | 27,377 | 32,120 | 33,641 | 33,915 | 32,629 | 28,471 | 23,656 | 19,001 | 17,998 | 3,300 | 11,835 | 12,650 | 11,548 | 10,769 | 9,477 | 8,854 | 5,460 | 6,549 | 6,350 | 3,293 | 4,193 | 3,767 | 1,422.8 | 1,180.6 | 937.7 |
| Interest Expense | 39,830 | 43,101 | 32,743 | 9,074 | 3,915 | 7,963 | 18,852 | 14,652 | 9,352 | 5,909 | 3,976 | 4,025 | 4,289 | 5,161 | 6,649 | 8,039 | 9,950 | 9,755 | 14,203 | 12,288 | 7,458 | 3,817 | 3,411 | 3,977 | 6,741 | 7,860 | 5,818 | 5,065 | 4,954 | 4,619 | 2,448 | 1,590.1 | 1,358 |
| Interest Income | 87,314 | 90,777 | 85,118 | 54,024 | 39,694 | 47,919 | 66,155 | 64,647 | 58,909 | 53,663 | 49,277 | 47,552 | 47,089 | 48,391 | 49,412 | 52,796 | 56,274 | 34,898 | 35,177 | 32,239 | 25,962 | 20,967 | 19,418 | 18,459 | 18,717 | 18,725 | 15,934 | 14,055 | 13,602 | 12,841 | 5,717.3 | 4,393.7 | 3,734.1 |
| Profitability | |||||||||||||||||||||||||||||||||
| EBITDA | 29,346 | 30,922 | 27,907 | 22,461 | 37,453 | 10,724 | 32,540 | 34,131 | 32,783 | 37,090 | 36,929 | 36,430 | 35,922 | 31,278 | 25,864 | 20,925 | 20,839 | 4,969 | 13,367 | 15,871 | 15,709 | 14,218 | 13,782 | 13,151 | 9,324 | 8,339 | 8,321 | 5,461 | 5,927 | 5,225 | 1,734.6 | 1,412.8 | 1,132.5 |
| EBIT | 25,199 | 23,364 | 21,636 | 15,629 | 29,563 | 2,505 | 25,967 | 28,538 | 27,377 | 32,120 | 33,641 | 33,915 | 32,629 | 28,471 | 23,656 | 19,001 | 17,998 | 3,300 | 11,835 | 12,650 | 11,548 | 10,769 | 9,477 | 8,854 | 5,460 | 6,549 | 6,350 | 3,293 | 4,193 | 3,767 | 1,422.8 | 1,180.6 | 937.7 |
| Income Before Tax | 25,199 | 23,364 | 21,636 | 15,629 | 29,563 | 2,505 | 25,967 | 28,538 | 27,377 | 32,120 | 33,641 | 33,915 | 32,629 | 28,471 | 23,656 | 19,001 | 17,998 | 3,300 | 11,835 | 12,650 | 11,548 | 10,769 | 9,477 | 8,854 | 5,460 | 6,549 | 6,350 | 3,293 | 4,193 | 3,767 | 1,422.8 | 1,180.6 | 937.7 |
| Income Tax Expense | 3,841 | 3,399 | 2,607 | 2,251 | 5,764 | (1,157) | 5,761 | 5,662 | 4,917 | 10,075 | 10,365 | 10,307 | 10,405 | 9,103 | 7,445 | 6,338 | 5,331 | 602 | 3,570 | 4,230 | 3,877 | 3,755 | 3,275 | 3,144 | 2,049 | 2,523 | 2,338 | 1,343 | 1,694 | 1,539 | 466.8 | 380.2 | 284.1 |
| Net Income | 21,338 | 19,722 | 19,142 | 13,677 | 22,109 | 3,377 | 19,715 | 22,393 | 22,183 | 21,938 | 22,894 | 23,057 | 21,878 | 18,897 | 15,869 | 12,362 | 12,275 | 2,655 | 8,057 | 8,420 | 7,671 | 7,014 | 6,202 | 5,434 | 3,411 | 4,026 | 4,012 | 1,950 | 2,499 | 2,228 | 956 | 800.4 | 653.6 |
| Per Share Data | |||||||||||||||||||||||||||||||||
| EPS (Basic) | 6.39 | 5.43 | 4.88 | 3.17 | 4.99 | 0.42 | 4.12 | 4.31 | 4.14 | 4.03 | 4.18 | 4.17 | 3.95 | 3.40 | 2.85 | 2.23 | 1.76 | 0.76 | 2.41 | 2.50 | 2.27 | 2.07 | 1.85 | 1.60 | 1.00 | 1.18 | 1.16 | 0.59 | 0.75 | 0.69 | 0.70 | 0.61 | 0.48 |
| EPS (Diluted) | 6.32 | 5.37 | 4.83 | 3.14 | 4.99 | 0.41 | 4.09 | 4.28 | 4.10 | 3.99 | 4.12 | 4.10 | 3.89 | 3.36 | 2.82 | 2.21 | 1.75 | 0.75 | 2.38 | 2.47 | 2.25 | 2.05 | 1.83 | 1.58 | 0.99 | 1.16 | 1.15 | 0.59 | 0.74 | 0.68 | 0.68 | 0.60 | 0.47 |
| Shares Outstanding | 3,179.1 | 3,426.1 | 3,688.3 | 3,805.2 | 4,061.9 | 4,118 | 4,393.1 | 4,799.7 | 4,964.6 | 5,052.8 | 5,136.5 | 5,237.2 | 5,287.3 | 5,287.6 | 5,278.1 | 5,226.8 | 4,545.2 | 3,378.1 | 3,348.5 | 3,368.3 | 3,372.6 | 3,384.4 | 3,362.2 | 3,402.2 | 3,414.1 | 3,411.9 | 3,428.4 | 3,243 | 1,498.6 | 1,460.5 | 1,316.3 | 1,260.4 | 1,317.9 |
| 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 | 174,210 | 203,361 | 237,219 | 159,157 | 234,230 | 264,612 | 141,250 | 173,287 | 215,947 | 20,729 | 27,080 | 23,763 | 12,903 | 16,535 | 18,172 | 16,968 | 16,978 | 14,118 | 12,731 | 13,081 | 7,371.3 | 4,946.5 | 4,024.3 | 3,059.2 |
| Short-Term Investments | 297,343 | 160,103 | 125,393 | 113,594 | 177,244 | 220,392 | 263,459 | 269,912 | 2,990 | 6,418 | 172,710 | 151,569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 22,981 | 42,356 | 53,724 | 44,363 | 39,305 | 58,824 | 54,555 | 60,061 | 64,200 | 55,684 | 40,721 | 44,068 | 3,196 | 3,743 | 6,358 | 23,545 | 21,929 | 16,552 | 10,894 | 10,076 | 4,302.1 | 4,905.4 | 2,394.4 | 1,723.9 |
| 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 | 494,534 | 405,820 | 416,336 | 317,114 | 450,779 | 543,828 | 459,264 | 503,260 | 283,137 | 82,831 | 240,511 | 219,400 | 16,099 | 20,278 | 24,530 | 40,513 | 38,907 | 30,670 | 23,625 | 23,157 | 11,673.4 | 9,851.9 | 6,418.7 | 4,783.1 |
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment | 20,035 | 19,433 | 18,236 | 17,977 | 18,558 | 20,592 | 22,254 | 17,956 | 18,513 | 18,422 | 13,131 | 13,520 | 3,850 | 3,534 | 3,688 | 3,549 | 3,415 | 3,372 | 3,130 | 3,311 | 1,200.9 | 1,034.1 | 955.2 | 756.5 |
| Goodwill | 24,967 | 25,167 | 25,175 | 25,173 | 25,180 | 26,392 | 26,390 | 26,418 | 26,587 | 26,693 | 24,812 | 22,627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 6,327 | 7,779 | 8,508 | 10,480 | 8,400 | 7,765 | 13,370 | 16,637 | 16,659 | 17,074 | 30,051 | 31,675 | 3,196 | 3,743 | 6,358 | 23,545 | 21,929 | 16,552 | 10,894 | 10,076 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 1,203,806 | 1,194,036 | 1,256,421 | 1,292,419 | 1,230,572 | 1,157,960 | 1,166,139 | 1,132,063 | 1,405,055 | 1,406,692 | 805,225 | 871,086 | 359,519 | 318,659 | 274,425 | 244,196 | 212,411 | 191,292 | 161,949 | 135,128.1 | 64,466.1 | 51,239.4 | 51,769.7 | 37,521.6 |
| Other Non-Current Assets | 398,962 | 277,610 | 207,792 | 217,857 | 214,579 | 196,374 | 240,138 | 199,549 | 201,806 | 378,403 | 126,704 | 137,467 | 29,196 | 27,313 | 31,444 | 8,771 | 7,207 | 6,374 | 4,597 | 14,289.9 | 2,835 | 10,009 | 172.3 | 7,721.1 |
| Total Non-Current Assets | 1,654,097 | 1,524,025 | 1,516,132 | 1,563,906 | 1,497,289 | 1,409,083 | 1,468,291 | 1,392,623 | 1,668,620 | 1,847,284 | 1,003,135 | 1,090,239 | 411,750 | 367,520 | 324,667 | 264,526 | 231,921 | 208,661 | 177,333 | 160,992.1 | 68,315.5 | 62,131.9 | 52,724.9 | 45,720.1 |
| Total Assets | 2,148,631 | 1,929,845 | 1,932,468 | 1,881,020 | 1,948,068 | 1,952,911 | 1,927,555 | 1,895,883 | 1,951,757 | 1,930,115 | 1,243,646 | 1,309,639 | 427,849 | 387,798 | 349,197 | 307,569 | 272,426 | 241,053 | 202,475 | 185,685 | 80,175.4 | 72,134.4 | 59,315.9 | 50,782.3 |
| 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 | 251,010 | 108,806 | 89,559 | 51,145 | 34,409 | 58,999 | 104,512 | 105,787 | 103,256 | 96,781 | 38,966 | 108,074 | 21,962 | 24,659 | 33,446 | 37,782 | 28,989 | 31,727 | 15,897 | 13,381 | 7,572.6 | 8,527.2 | 7,850.2 | 5,805.1 |
| 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 | 1,471,675 | 1,371,804 | 1,358,173 | 1,383,985 | 1,482,479 | 1,404,381 | 1,322,626 | 1,286,170 | 1,335,991 | 1,306,079 | 824,018 | 781,402 | 274,858 | 247,527 | 216,916 | 187,266 | 169,559 | 145,918 | 136,788 | 127,656 | 50,130.2 | 42,028.8 | 36,424 | 32,573.2 |
| Total Current Liabilities | 1,722,685 | 1,480,610 | 1,447,732 | 1,504,186 | 1,587,845 | 1,537,740 | 1,502,301 | 1,461,274 | 1,509,862 | 1,460,049 | 925,426 | 940,165 | 296,820 | 272,186 | 250,362 | 225,048 | 198,548 | 177,645 | 152,685 | 141,037 | 57,702.8 | 50,556 | 44,274.2 | 38,378.3 |
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long-Term Debt | 174,712 | 173,062 | 207,569 | 174,848 | 160,663 | 212,922 | 228,158 | 229,008 | 224,981 | 255,070 | 203,784 | 267,158 | 73,580 | 63,642 | 50,205 | 38,530 | 32,981 | 27,801 | 20,494 | 18,634 | 13,082.2 | 13,676.8 | 9,186.3 | 6,802.4 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 2,787 | 4,690 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 68,196 | 95,091 | 89,705 | 19,751 | 6,637 | 11,819 | 9,079 | 8,499 | 8,796 | 14,492 | 0 | 0 | 19,583 | 17,501 | 18,311 | 16,777 | 14,409 | 11,736 | 8,537 | 6,236 | 3,326.2 | 2,589.5 | 2,009 | 2,033.2 |
| Total Non-Current Liabilities | 242,908 | 268,169 | 297,293 | 194,621 | 170,113 | 229,459 | 237,270 | 237,543 | 233,816 | 269,569 | 203,861 | 267,158 | 93,163 | 81,143 | 68,516 | 55,307 | 47,390 | 39,537 | 29,031 | 24,870 | 16,408.4 | 16,266.3 | 11,195.3 | 8,835.6 |
| Total Liabilities | 1,965,593 | 1,748,779 | 1,745,025 | 1,698,807 | 1,757,958 | 1,767,199 | 1,739,571 | 1,698,817 | 1,743,678 | 1,729,618 | 1,129,287 | 1,207,323 | 389,983 | 353,329 | 318,878 | 280,355 | 245,938 | 217,182 | 181,716 | 165,907 | 74,111.2 | 66,822.3 | 55,469.5 | 47,213.9 |
| Stockholders' Equity | ||||||||||||||||||||||||
| Common Stock | 9,136 | 9,136 | 9,136 | 9,136 | 9,136 | 9,136 | 9,136 | 9,136 | 9,136 | 9,136 | 8,743 | 7,273 | 2,894 | 2,894 | 2,894 | 2,894 | 2,894 | 2,894 | 2,769 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 228,873 | 214,198 | 201,136 | 187,968 | 180,322 | 162,683 | 166,697 | 158,163 | 145,263 | 133,075 | 41,563 | 36,543 | 26,482 | 22,842 | 19,355 | 16,005 | 14,541 | 12,565 | 9,045 | 8,292 | 4,248.2 | 3,496.3 | 2,950 | 2,394.4 |
| Accumulated Other Comprehensive Income | (6,673) | (12,176) | (11,580) | (13,362) | (1,702) | 194 | (1,311) | (6,336) | (2,144) | (3,137) | 3,009 | (6,869) | 661 | 709 | 786 | 752 | 524 | 759 | 460 | 409.9 | (6.4) | (5.8) | (268.7) | (3.3) |
| Total Stockholders' Equity | 181,117 | 179,120 | 185,735 | 180,227 | 187,606 | 184,680 | 187,146 | 196,166 | 206,936 | 199,581 | 111,786 | 99,084 | 37,866 | 34,469 | 30,319 | 27,214 | 26,488 | 23,871 | 20,759 | 19,778 | 6,064.2 | 5,312.1 | 3,846.4 | 3,568.4 |
| Total Liabilities & Equity | 2,148,631 | 1,929,845 | 1,932,468 | 1,881,020 | 1,948,068 | 1,952,911 | 1,927,555 | 1,895,883 | 1,951,757 | 1,930,115 | 1,243,646 | 1,309,639 | 427,849 | 387,798 | 349,197 | 307,569 | 272,426 | 241,053 | 202,475 | 185,685 | 80,175.4 | 72,134.4 | 59,315.9 | 50,782.3 |
| Debt Metrics | ||||||||||||||||||||||||
| Total Debt | 425,722 | 281,884 | 297,147 | 226,015 | 195,098 | 271,949 | 332,703 | 334,831 | 328,276 | 351,858 | 242,827 | 375,232 | 95,542 | 88,301 | 83,651 | 76,312 | 61,970 | 59,528 | 36,391 | 32,015 | 20,654.8 | 22,204 | 17,036.5 | 12,607.5 |
| Net Debt | 251,512 | 78,523 | 59,928 | 66,858 | (39,132) | 7,337 | 191,453 | 161,544 | 112,329 | 331,129 | 215,747 | 351,469 | 82,639 | 71,766 | 65,479 | 59,344 | 44,992 | 45,410 | 23,660 | 18,934 | 13,283.5 | 17,257.5 | 13,012.2 | 9,548.3 |
| 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 | 21,358 | 19,965 | 19,142 | 13,378 | 23,799 | 3,662 | 20,206 | 22,876 | 22,460 | 22,045 | 7,671 | 7,014 | 6,202 | 5,434 | 3,423 | 4,026 | 4,012 | 1,950 | 2,499 | 2,228 | 956 | 800.4 | 653.6 |
| Depreciation & Amortization | 7,713 | 7,558 | 6,271 | 6,832 | 7,890 | 8,219 | 6,573 | 5,593 | 5,406 | 4,970 | 4,161 | 3,449 | 4,305 | 4,297 | 3,864 | 1,790 | 1,971 | 2,168 | 1,734 | 1,458 | 311.8 | 232.2 | 194.8 |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 1,766 | 2,274 | 2,255 | 2,046 | 1,945 | 307 | 265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (51,961) | (20,271) | 5,281 | 29,407 | 33,059 | 27,354 | 25,147 | 45,477 | 33,096 | 52,297 | (894) | (1,129) | (5,132) | (6,304) | 2,039 | (2,167) | (149) | (14) | 139 | (38) | (1,352.3) | (1,012) | 242.1 |
| Other Non-Cash Items | 3,889 | (3,306) | 9,827 | (23,808) | (75,167) | (35,661) | (44,278) | (40,128) | (44,389) | (80,249) | (24,043) | (3,546) | 24,122 | (19,190) | (18,842) | 2,848 | 8,830 | (8,172) | (2,066) | 30 | (3,387.1) | 2,574.5 | (705.6) |
| Operating Cash Flow | (19,001) | 3,035 | 40,358 | 27,048 | (11,525) | 2,051 | 6,730 | 36,073 | 18,722 | 1,008 | (11,985) | 6,485 | 31,195 | (15,458) | (10,112) | 7,370 | 16,275 | (4,197) | 2,479 | 4,145 | (3,542) | 2,907.8 | 389.4 |
| Investing Activities | |||||||||||||||||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (95) | (286) | (67) | (288.7) | (208) | (266) | (211.3) |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (10) | (320) | (30,584) | 66 | (331) | (822) | (588) | (459) | 469 | (69) | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (170,105) | (103,827) | (36,087) | (49,448) | (189,356) | (146,977) | (72,529) | (66,500) | (107,391) | (149,954) | (28,634) | (16,583) | (25,131) | (7,736) | (29,985) | (19,770) | (29,917) | (25,118) | (13,140) | (10,100) | (6,862) | (9,144.6) | (71.9) |
| Sales/Maturities of Investments | 59,642 | 93,940 | 50,139 | 68,678 | 178,109 | 175,640 | 75,755 | 61,221 | 103,879 | 83,624 | 26,031 | 15,145 | 20,992 | 21,547 | 26,316 | 29,995 | 23,932 | 21,427 | 17,211 | 15,143 | 10,908.6 | 7,703.1 | 348.6 |
| Other Investing Activities | (81,947) | (5,764) | 1,991 | (61,706) | 3,628 | 93,891 | (32,857) | (2,465) | (9,320) | (45,005) | (24,880) | (37,665) | (58,018) | (24,698) | (14,619) | (33,263) | (17,774) | (4,020) | 120 | 5,963.7 | (3,306.8) | (2,977.2) | 250.2 |
| Investing Cash Flow | (192,410) | (15,651) | 16,043 | (42,476) | (7,619) | 122,554 | (29,631) | (7,754) | (13,152) | (141,919) | (27,417) | (39,434) | (62,979) | (11,475) | (18,747) | (22,569) | (23,923) | (7,997) | 4,124 | 10,718 | 531.8 | (4,684.7) | 315.6 |
| Financing Activities | |||||||||||||||||||||||
| Net Debt Issuance | 149,941 | (7,858) | 64,599 | 50,714 | (70,449) | (72,724) | (8,890) | 9,561 | (23,207) | 54,451 | 9,775 | 7,058 | 3,358 | 6,035 | 14,326 | 2,184 | 16,256 | 4,742 | 1,447 | (1,860) | 2,930.3 | 3,975.4 | (646.1) |
| Stock Repurchased | (19,516) | (22,288) | (13,576) | (6,033) | (21,139) | (7,017) | (26,083) | (22,783) | (9,908) | (8,116) | (3,159) | (2,188) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (6,484) | (6,232) | (5,930) | (5,293) | (3,627) | (6,142) | (9,589) | (9,314) | (9,109) | (9,038) | (3,375) | (3,150) | (2,530) | (1,877) | (1,724) | (1,586) | (1,436) | (1,017) | (968) | (900) | (337.8) | (268) | (212.8) |
| Other Financing Activities | 53,646 | 12,847 | (26,321) | (99,033) | 78,221 | 81,524 | 35,046 | (49,075) | 29,416 | 81,978 | 37,288 | 27,314 | 29,294 | 25,082 | 17,723 | 20,277 | (4,902) | 8,202 | (8,336) | (536) | 1,488.7 | (1,244.2) | 289.4 |
| Financing Cash Flow | 177,587 | (21,534) | 20,494 | (59,645) | (11,238) | (1,243) | (9,136) | (70,979) | (10,920) | 122,791 | 41,896 | 30,305 | 29,511 | 27,785 | 28,849 | 18,059 | 8,114 | 11,844 | (10,115) | (5,965) | 3,932.4 | 2,193.2 | (638.9) |
| Cash Position | |||||||||||||||||||||||
| Net Change in Cash | (33,824) | (34,150) | 76,895 | (75,073) | (30,382) | 123,362 | (32,037) | (42,660) | (5,453) | (18,120) | 2,494 | (2,644) | (2,273) | 852 | (10) | 2,860 | 466 | (350) | (3,512) | (7,695) | (4,024.3) | (3,608) | (2,993.1) |
| Cash at Beginning | 206,417 | 236,052 | 159,157 | 234,230 | 264,612 | 141,250 | 173,287 | 215,947 | 221,400 | 239,520 | 12,903 | 15,547 | 17,820 | 16,968 | 16,978 | 14,118 | 13,652 | 13,081 | 16,593 | 7,695 | 4,024.3 | 3,608 | 2,993.1 |
| Cash at End | 172,593 | 201,902 | 236,052 | 159,157 | 234,230 | 264,612 | 141,250 | 173,287 | 215,947 | 221,400 | 15,397 | 12,903 | 15,547 | 17,820 | 16,968 | 16,978 | 14,118 | 12,731 | 13,081 | 4,727.5 | 7,956.7 | 5,801.2 | 2,354.2 |
| Free Cash Flow | (19,001) | 3,035 | 40,358 | 27,048 | (11,525) | 2,051 | 6,730 | 36,073 | 18,619 | 1,008 | (11,985) | 6,485 | 31,195 | (15,458) | (10,112) | 7,370 | 16,180 | (4,483) | 2,412 | 3,856.3 | (3,750) | 2,641.8 | 178.1 |
| 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 | 123,529 | 125,397 | 115,340 | 83,442 | 83,081 | 82,227 | 105,684 | 101,060 | 97,741 | 94,176 | 87,803 | 85,992 | 86,597 | 89,762 | 86,115 | 92,470 | 98,451 | 52,389 | 52,859 | 47,241 | 39,896 | 33,482 | 31,800 | 29,226 | 27,722 | 27,568 | 23,909 | 20,482 | 19,277 | 17,610 | 7,565.5 | 6,032 | 5,276.6 |
| Gross Profit | 80,041 | 77,962 | 77,198 | 72,834 | 83,321 | 60,135 | 84,145 | 84,664 | 85,861 | 84,497 | 81,385 | 80,572 | 79,999 | 77,384 | 71,567 | 68,678 | 66,833 | 26,655 | 33,717 | 32,749 | 30,055 | 27,948 | 26,667 | 23,565 | 19,254 | 18,379 | 16,987 | 13,872 | 13,183 | 12,491 | 4,805.1 | 4,277 | 3,778.5 |
| Operating Income | 25,199 | 23,364 | 21,636 | 15,629 | 29,563 | 2,505 | 25,967 | 28,538 | 27,377 | 32,120 | 33,641 | 33,915 | 32,629 | 28,471 | 23,656 | 19,001 | 17,998 | 3,300 | 11,835 | 12,650 | 11,548 | 10,769 | 9,477 | 8,854 | 5,460 | 6,549 | 6,350 | 3,293 | 4,193 | 3,767 | 1,422.8 | 1,180.6 | 937.7 |
| Net Income | 21,338 | 19,722 | 19,142 | 13,677 | 22,109 | 3,377 | 19,715 | 22,393 | 22,183 | 21,938 | 22,894 | 23,057 | 21,878 | 18,897 | 15,869 | 12,362 | 12,275 | 2,655 | 8,057 | 8,420 | 7,671 | 7,014 | 6,202 | 5,434 | 3,411 | 4,026 | 4,012 | 1,950 | 2,499 | 2,228 | 956 | 800.4 | 653.6 |
| EPS (Diluted) | 6.32 | 5.37 | 4.83 | 3.14 | 4.99 | 0.41 | 4.09 | 4.28 | 4.10 | 3.99 | 4.12 | 4.10 | 3.89 | 3.36 | 2.82 | 2.21 | 1.75 | 0.75 | 2.38 | 2.47 | 2.25 | 2.05 | 1.83 | 1.58 | 0.99 | 1.16 | 1.15 | 0.59 | 0.74 | 0.68 | 0.68 | 0.60 | 0.47 |
| Balance Sheet | |||||||||||||||||||||||||||||||||
| Cash & Equivalents | 174,210 | 203,361 | 237,219 | 159,157 | 234,230 | 264,612 | 141,250 | 173,287 | 215,947 | 20,729 | 27,080 | 23,763 | 12,903 | 16,535 | 18,172 | 16,968 | 16,978 | 14,118 | 12,731 | 13,081 | 7,371.3 | 4,946.5 | 4,024.3 | 3,059.2 | |||||||||
| Total Assets | 2,148,631 | 1,929,845 | 1,932,468 | 1,881,020 | 1,948,068 | 1,952,911 | 1,927,555 | 1,895,883 | 1,951,757 | 1,930,115 | 1,243,646 | 1,309,639 | 427,849 | 387,798 | 349,197 | 307,569 | 272,426 | 241,053 | 202,475 | 185,685 | 80,175.4 | 72,134.4 | 59,315.9 | 50,782.3 | |||||||||
| Total Debt | 425,722 | 281,884 | 297,147 | 226,015 | 195,098 | 271,949 | 332,703 | 334,831 | 328,276 | 351,858 | 242,827 | 375,232 | 95,542 | 88,301 | 83,651 | 76,312 | 61,970 | 59,528 | 36,391 | 32,015 | 20,654.8 | 22,204 | 17,036.5 | 12,607.5 | |||||||||
| Stockholders' Equity | 181,117 | 179,120 | 185,735 | 180,227 | 187,606 | 184,680 | 187,146 | 196,166 | 206,936 | 199,581 | 111,786 | 99,084 | 37,866 | 34,469 | 30,319 | 27,214 | 26,488 | 23,871 | 20,759 | 19,778 | 6,064.2 | 5,312.1 | 3,846.4 | 3,568.4 | |||||||||
| Cash Flow | |||||||||||||||||||||||||||||||||
| Operating Cash Flow | (19,001) | 3,035 | 40,358 | 27,048 | (11,525) | 2,051 | 6,730 | 36,073 | 18,722 | 1,008 | (11,985) | 6,485 | 31,195 | (15,458) | (10,112) | 7,370 | 16,275 | (4,197) | 2,479 | 4,145 | (3,542) | 2,907.8 | 389.4 | ||||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (95) | (286) | (67) | (288.7) | (208) | (266) | (211.3) | ||||||||||
| Free Cash Flow | (19,001) | 3,035 | 40,358 | 27,048 | (11,525) | 2,051 | 6,730 | 36,073 | 18,619 | 1,008 | (11,985) | 6,485 | 31,195 | (15,458) | (10,112) | 7,370 | 16,180 | (4,483) | 2,412 | 3,856.3 | (3,750) | 2,641.8 | 178.1 | ||||||||||