| Income Statement (Quarterly) | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
|---|---|---|---|---|
| Revenue | 4,069,000,000 | 4,007,000,000 | 4,151,000,000 | 3,822,000,000 |
| Cost of Revenue | 1,756,000,000 | 1,693,000,000 | 1,677,000,000 | 1,611,000,000 |
| Gross Profit | 2,313,000,000 | 2,314,000,000 | 2,474,000,000 | 2,211,000,000 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 472,000,000 | 446,000,000 | 428,000,000 | 465,000,000 |
| Operating Expenses | 989,000,000 | 937,000,000 | 920,000,000 | 963,000,000 |
| Operating Income | 1,324,000,000 | 1,377,000,000 | 1,554,000,000 | 1,248,000,000 |
| Interest Expense | 128,000,000 | 130,000,000 | 131,000,000 | 131,000,000 |
| Income Before Tax | 1,276,000,000 | 1,359,000,000 | 1,554,000,000 | 1,247,000,000 |
| Income Tax Expense | 97,000,000 | 154,000,000 | 192,000,000 | 120,000,000 |
| Net Income | 1,179,000,000 | 1,205,000,000 | 1,362,000,000 | 1,127,000,000 |
| Per Share | ||||
| EPS | 1.29 | 1.32 | 1.48 | 1.23 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Statement (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Revenue | 15,641,000,000 | 17,519,000,000 | 20,028,000,000 | 18,344,000,000 | 14,461,000,000 |
| Cost of Revenue | 6,547,000,000 | 6,500,000,000 | 6,257,000,000 | 5,968,000,000 | 5,192,000,000 |
| Gross Profit | 9,094,000,000 | 11,019,000,000 | 13,771,000,000 | 12,376,000,000 | 9,269,000,000 |
| Operating Expenses | |||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 1,794,000,000 | 1,825,000,000 | 1,704,000,000 | 1,666,000,000 | 1,623,000,000 |
| Operating Expenses | 3,629,000,000 | 3,688,000,000 | 3,374,000,000 | 3,220,000,000 | 3,153,000,000 |
| Operating Income | 5,465,000,000 | 7,331,000,000 | 10,140,000,000 | 8,960,000,000 | 5,894,000,000 |
| Interest Expense | 508,000,000 | 353,000,000 | 214,000,000 | 184,000,000 | 190,000,000 |
| Income Before Tax | 5,453,000,000 | 7,418,000,000 | 10,032,000,000 | 8,919,000,000 | 6,017,000,000 |
| Income Tax Expense | 654,000,000 | 908,000,000 | 1,283,000,000 | 1,150,000,000 | 422,000,000 |
| Net Income | 4,799,000,000 | 6,510,000,000 | 8,749,000,000 | 7,769,000,000 | 5,595,000,000 |
| Per Share | |||||
| EPS | 5.24 | 7.13 | 9.51 | 8.42 | 6.07 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 3,200,000,000 | 2,964,000,000 | 3,050,000,000 | 4,631,000,000 |
| Short Term Investments | 4,380,000,000 | 5,611,000,000 | 6,017,000,000 | 5,108,000,000 |
| Net Receivables | 1,719,000,000 | 1,787,000,000 | 1,895,000,000 | 1,701,000,000 |
| Inventory | 4,527,000,000 | 3,999,000,000 | 2,757,000,000 | 1,910,000,000 |
| Total Current Assets | 15,026,000,000 | 15,122,000,000 | 14,021,000,000 | 13,685,000,000 |
| Property Plant Equipment | 11,347,000,000 | 9,999,000,000 | 6,876,000,000 | 5,141,000,000 |
| Goodwill and Intangibles | 4,619,000,000 | 4,585,000,000 | 4,514,000,000 | 4,447,000,000 |
| Total Assets | 35,509,000,000 | 32,348,000,000 | 27,207,000,000 | 24,676,000,000 |
| Liabilities | ||||
| Account Payables | 820,000,000 | 802,000,000 | 851,000,000 | 653,000,000 |
| Short Term Debt | 750,000,000 | 599,000,000 | 500,000,000 | 500,000,000 |
| Total Current Liabilities | 3,643,000,000 | 3,320,000,000 | 2,985,000,000 | 2,569,000,000 |
| Long Term Debt | 12,846,000,000 | 11,102,000,000 | 8,235,000,000 | 7,624,000,000 |
| Total Liabilities | 18,606,000,000 | 15,451,000,000 | 12,630,000,000 | 11,343,000,000 |
| Shareholders Equity | ||||
| Retained Earnings | 52,262,000,000 | 52,283,000,000 | 50,353,000,000 | 45,919,000,000 |
| Total Shareholders Equity | 16,903,000,000 | 16,897,000,000 | 14,577,000,000 | 13,333,000,000 |
| Balance Sheet (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash and Cash Equivalents | 3,200,000,000 | 2,964,000,000 | 3,050,000,000 | 4,631,000,000 | 3,107,000,000 |
| Short Term Investments | 4,380,000,000 | 5,611,000,000 | 6,017,000,000 | 5,108,000,000 | 3,461,000,000 |
| Net Receivables | 1,719,000,000 | 1,787,000,000 | 1,895,000,000 | 1,701,000,000 | 1,414,000,000 |
| Inventory | 4,527,000,000 | 3,999,000,000 | 2,757,000,000 | 1,910,000,000 | 1,955,000,000 |
| Total Current Assets | 15,026,000,000 | 15,122,000,000 | 14,021,000,000 | 13,685,000,000 | 10,239,000,000 |
| Property Plant Equipment | 11,347,000,000 | 9,999,000,000 | 6,876,000,000 | 5,141,000,000 | 3,269,000,000 |
| Goodwill and Intangibles | 4,619,000,000 | 4,585,000,000 | 4,514,000,000 | 4,447,000,000 | 4,636,000,000 |
| Total Assets | 35,509,000,000 | 32,348,000,000 | 27,207,000,000 | 24,676,000,000 | 19,351,000,000 |
| Liabilities | |||||
| Account Payables | 820,000,000 | 802,000,000 | 851,000,000 | 653,000,000 | 415,000,000 |
| Short Term Debt | 750,000,000 | 599,000,000 | 500,000,000 | 500,000,000 | 550,000,000 |
| Total Current Liabilities | 3,643,000,000 | 3,320,000,000 | 2,985,000,000 | 2,569,000,000 | 2,390,000,000 |
| Long Term Debt | 12,846,000,000 | 11,102,000,000 | 8,235,000,000 | 7,624,000,000 | 6,497,000,000 |
| Total Liabilities | 18,606,000,000 | 15,451,000,000 | 12,630,000,000 | 11,343,000,000 | 10,164,000,000 |
| Shareholders Equity | |||||
| Retained Earnings | 52,262,000,000 | 52,283,000,000 | 50,353,000,000 | 45,919,000,000 | 42,051,000,000 |
| Total Shareholders Equity | 16,903,000,000 | 16,897,000,000 | 14,577,000,000 | 13,333,000,000 | 9,187,000,000 |
| Cash Flow Statement (Quarterly) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | 4,799,000,000 | 6,510,000,000 | 8,749,000,000 | 7,769,000,000 |
| Depreciation & Amortization | 1,580,000,000 | 1,238,000,000 | 979,000,000 | 954,000,000 |
| Stock Based Compensation | 387,000,000 | 362,000,000 | 289,000,000 | 230,000,000 |
| Change in Working Capital | -111,000,000 | -1,099,000,000 | -813,000,000 | -165,000,000 |
| Operating Cash Flow | 6,318,000,000 | 6,420,000,000 | 8,720,000,000 | 8,756,000,000 |
| Investing Activities | ||||
| Capital Expenditure | -4,820,000,000 | -5,071,000,000 | -2,797,000,000 | -2,462,000,000 |
| Investments | -4,820,000,000 | -5,071,000,000 | -2,797,000,000 | 0 |
| Investing Cash Flow | -3,202,000,000 | -4,362,000,000 | -3,583,000,000 | -4,095,000,000 |
| Financing Activities | ||||
| Debt Repayment | 2,380,000,000 | -500,000,000 | -500,000,000 | -550,000,000 |
| Common Stock Issued/Repurchased | -412,000,000 | -30,000,000 | -3,374,000,000 | -150,000,000 |
| Dividends Paid | -4,795,000,000 | -4,557,000,000 | -4,297,000,000 | -3,886,000,000 |
| Financing Cash Flow | -2,880,000,000 | -2,144,000,000 | -6,718,000,000 | -3,137,000,000 |
| Summary | ||||
| Free Cash Flow | 1,498,000,000 | 1,349,000,000 | 5,923,000,000 | 6,294,000,000 |
| Net Change in Cash | 236,000,000 | -86,000,000 | -1,581,000,000 | 1,524,000,000 |
| Cash Flow Statement (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 4,799,000,000 | 6,510,000,000 | 8,749,000,000 | 7,769,000,000 | 5,595,000,000 |
| Depreciation & Amortization | 1,580,000,000 | 1,238,000,000 | 979,000,000 | 954,000,000 | 992,000,000 |
| Stock Based Compensation | 387,000,000 | 362,000,000 | 289,000,000 | 230,000,000 | 224,000,000 |
| Change in Working Capital | -111,000,000 | -1,099,000,000 | -813,000,000 | -165,000,000 | -428,000,000 |
| Operating Cash Flow | 6,318,000,000 | 6,420,000,000 | 8,720,000,000 | 8,756,000,000 | 6,139,000,000 |
| Investing Activities | |||||
| Capital Expenditure | -4,820,000,000 | -5,071,000,000 | -2,797,000,000 | -2,462,000,000 | -649,000,000 |
| Investments | -4,820,000,000 | -5,071,000,000 | -2,797,000,000 | 0 | 0 |
| Investing Cash Flow | -3,202,000,000 | -4,362,000,000 | -3,583,000,000 | -4,095,000,000 | -922,000,000 |
| Financing Activities | |||||
| Debt Repayment | 2,380,000,000 | -500,000,000 | -500,000,000 | -550,000,000 | -500,000,000 |
| Common Stock Issued/Repurchased | -412,000,000 | -30,000,000 | -3,374,000,000 | -150,000,000 | -2,083,000,000 |
| Dividends Paid | -4,795,000,000 | -4,557,000,000 | -4,297,000,000 | -3,886,000,000 | -3,426,000,000 |
| Financing Cash Flow | -2,880,000,000 | -2,144,000,000 | -6,718,000,000 | -3,137,000,000 | -4,547,000,000 |
| Summary | |||||
| Free Cash Flow | 1,498,000,000 | 1,349,000,000 | 5,923,000,000 | 6,294,000,000 | 5,490,000,000 |
| Net Change in Cash | 236,000,000 | -86,000,000 | -1,581,000,000 | 1,524,000,000 | 670,000,000 |