Income Statement as of Dec 31 ’25 as of Dec 31 ’24 as of Dec 31 ’23 as of Dec 31 ’22 as of Dec 31 ’21 Revenue 61.2B
YoY +8.6%
56.3B
YoY +3.7%
54.3B
YoY -6.4%
58.1B
YoY +3.3%
56.2B
YoY +22.7%
Cost of revenue 18.2B
YoY +7.7%
16.9B
YoY -17.2%
20.4B
YoY +17.2%
17.4B
YoY -0.2%
17.4B
YoY +13.4%
Research & development 9.10B
YoY -28.9%
12.8B
YoY +66.7%
7.67B
YoY +17.9%
6.51B
YoY -6.0%
6.92B
YoY +8.5%
Selling, general & administrative 14.0B
YoY -5.0%
14.8B
YoY +14.6%
12.9B
YoY -15.6%
15.3B
YoY +23.6%
12.3B
YoY +9.3%
Amortization of intangibles 7.38B
YoY -3.2%
7.62B
YoY -4.1%
7.95B
YoY +3.3%
7.69B
YoY -0.4%
7.72B
YoY +33.0%
Operating income 15.1B
YoY +65.0%
9.14B
YoY -28.4%
12.8B
YoY -29.6%
18.1B
YoY +1.1%
17.9B
YoY +57.7%
Interest expense 2.89B
YoY +3.0%
2.81B
YoY +26.3%
2.22B
YoY -0.3%
2.23B
YoY -8.0%
2.42B
YoY -1.3%
Other non-operating income -5.79B
YoY -78.8%
-3.24B
YoY +30.7%
-4.68B
YoY -91.1%
-2.45B
YoY +2.1%
-2.50B
YoY +55.5%
Pre-tax income 6.60B
YoY +77.5%
3.72B
YoY -40.5%
6.25B
YoY -53.6%
13.5B
YoY +3.8%
13.0B
YoY +282.3%
Income tax 2.36B
YoY +514.7%
-570M
YoY -141.4%
1.38B
YoY -15.6%
1.63B
YoY +13.3%
1.44B
YoY +217.6%
+ Net income 4.23B
YoY -1.2%
4.28B
YoY -12.0%
4.86B
YoY -58.9%
11.8B
YoY +2.5%
11.5B
YoY +150.0%
Net income to non-controlling interest 7.00M
YoY -12.5%
8.00M
YoY -20.0%
10.0M
YoY +11.1%
9.00M
YoY +28.6%
7.00M
YoY +16.7%
Net income to common 4.19B
YoY -1.2%
4.24B
YoY -12.1%
4.82B
YoY -59.1%
11.8B
YoY +2.7%
11.5B
YoY +151.7%
+ EPS (diluted) $2.36
YoY -1.3%
$2.39
YoY -12.1%
$2.72
YoY -59.0%
$6.63
YoY +2.8%
$6.45
YoY +137.1%
EPS (basic) $2.37
YoY -1.2%
$2.40
YoY -12.1%
$2.73
YoY -58.9%
$6.65
YoY +2.6%
$6.48
YoY +137.4%
Weighted-avg shares (basic) 1.77B
YoY +0.0%
1.77B
YoY +0.1%
1.77B
YoY -0.2%
1.77B
YoY +0.1%
1.77B
YoY +6.2%
Weighted-avg shares (diluted) 1.77B
YoY +0.0%
1.77B
YoY +0.0%
1.77B
YoY -0.3%
1.78B
YoY +0.1%
1.78B
YoY +6.2%
Dividends per share $6.65
YoY +5.7%
$6.29
YoY +5.0%
$5.99
YoY +4.9%
$5.71
YoY +7.5%
$5.31
YoY +9.7%
Balance Sheet as of Dec 31 ’25 as of Dec 31 ’24 as of Dec 31 ’23 as of Dec 31 ’22 as of Dec 31 ’21 + Total current assets 29.1B
YoY +13.6%
25.6B
YoY -22.5%
33.0B
YoY +15.9%
28.5B
YoY +1.9%
27.9B
YoY +15.5%
Cash & equivalents 5.23B
YoY -5.3%
5.52B
YoY -56.9%
12.8B
YoY +39.3%
9.20B
YoY -5.6%
9.75B
YoY +15.4%
Short-term investments 28.0M
YoY -9.7%
31.0M
YoY +1450.0%
2.00M
YoY -92.9%
28.0M
YoY -66.7%
84.0M
YoY +180.0%
Accounts receivable 12.6B
YoY +15.3%
10.9B
YoY -2.1%
11.2B
YoY -0.9%
11.3B
YoY +12.8%
9.98B
YoY +13.1%
Inventory 4.95B
YoY +18.4%
4.18B
YoY +2.0%
4.10B
YoY +14.5%
3.58B
YoY +14.4%
3.13B
YoY -5.5%
Prepaid expenses
6.29B
—
—
—
—
+ Total assets 134B
YoY -0.9%
135B
YoY +0.3%
135B
YoY -2.9%
139B
YoY -5.3%
147B
YoY -2.7%
Property, plant & equipment 5.63B
YoY +9.6%
5.13B
YoY +2.9%
4.99B
YoY +1.1%
4.93B
YoY -3.4%
5.11B
YoY -2.6%
Operating lease right-of-use 737M
YoY +1.9%
723M
YoY -2.8%
744M
YoY +0.9%
737M
YoY -3.3%
762M
YoY -14.9%
Goodwill 35.6B
YoY +2.0%
35.0B
YoY +8.2%
32.3B
YoY +0.4%
32.2B
YoY -0.7%
32.4B
YoY -2.2%
Intangible assets 52.6B
YoY -12.4%
60.1B
YoY +8.0%
55.6B
YoY -17.5%
67.4B
YoY -11.2%
76.0B
YoY -8.4%
Long-term investments 268M
YoY -3.9%
279M
YoY -8.2%
304M
YoY +26.1%
241M
YoY -13.0%
277M
YoY -5.5%
Other non-current assets 10.7B
YoY +17.3%
9.14B
YoY +7.4%
8.51B
YoY +52.8%
5.57B
YoY +14.1%
4.88B
YoY +0.7%
+ Total current liabilities 43.3B
YoY +11.7%
38.7B
YoY +2.4%
37.8B
YoY +28.1%
29.5B
YoY -16.1%
35.2B
YoY +22.8%
Accounts payable 3.59B
YoY +22.0%
2.94B
YoY -20.1%
3.69B
YoY +25.7%
2.93B
YoY +1.8%
2.88B
YoY +26.6%
Accrued liabilities 34.7B
YoY +8.7%
31.9B
YoY +4.2%
30.6B
YoY +20.7%
25.4B
YoY +11.9%
22.7B
YoY +12.6%
Short-term & current debt 2.50B
0.00
0.00
YoY -100.0%
1.00M
YoY -92.9%
14.0M
YoY -58.8%
Current lease liability 194M
YoY +9.0%
178M
YoY +7.2%
166M
YoY +0.0%
166M
YoY -6.7%
178M
YoY +1.7%
Finance lease liability (current) 19.0M
YoY +11.8%
17.0M
YoY +13.3%
15.0M
YoY -11.8%
17.0M
YoY +88.9%
9.00M
YoY +12.5%
Long-term debt 64.5B
YoY -3.5%
66.8B
YoY +12.8%
59.2B
YoY -6.2%
63.1B
YoY -16.9%
76.0B
YoY -10.6%
Non-current lease liability 689M
YoY -1.1%
697M
YoY -5.2%
735M
YoY -2.5%
754M
YoY +5.8%
713M
YoY -14.3%
Operating lease liability (total) 883M
YoY +0.9%
875M
YoY -2.9%
901M
YoY -2.1%
920M
YoY +3.3%
891M
YoY -11.5%
Finance lease liability (total) 41.0M
YoY +2.5%
40.0M
YoY -4.8%
42.0M
YoY +23.5%
34.0M
YoY +0.0%
34.0M
YoY +17.2%
Finance lease liability 22.0M
YoY -4.3%
23.0M
YoY -14.8%
27.0M
YoY +58.8%
17.0M
YoY -32.0%
25.0M
YoY +19.0%
Deferred tax liabilities 2.39B
YoY -7.4%
2.58B
YoY +32.1%
1.95B
YoY -10.9%
2.19B
YoY -27.2%
3.01B
YoY -17.5%
Other non-current liabilities 32.6B
YoY +8.1%
30.1B
YoY -6.8%
32.3B
YoY +5.5%
30.7B
YoY +6.8%
28.7B
YoY +4.0%
+ Total stockholders' equity -3.27B
YoY -198.3%
3.33B
YoY -67.9%
10.4B
YoY -40.0%
17.3B
YoY +12.0%
15.4B
YoY +17.8%
Additional paid-in capital 22.5B
YoY +5.4%
21.3B
YoY +5.7%
20.2B
YoY +4.9%
19.2B
YoY +5.1%
18.3B
YoY +5.3%
Retained earnings -15.5B
YoY -96.1%
-7.90B
YoY -690.0%
-1.00B
YoY -120.9%
4.78B
YoY +53.0%
3.13B
YoY +196.4%
Treasury stock 9.15B
YoY +11.5%
8.20B
YoY +25.5%
6.53B
YoY +42.2%
4.59B
YoY +46.2%
3.14B
YoY +38.8%
Accumulated other comprehensive income -1.14B
YoY +40.6%
-1.93B
YoY +16.5%
-2.31B
YoY -4.8%
-2.20B
YoY +24.1%
-2.90B
YoY +7.0%
Non-controlling interest 42.0M
YoY +7.7%
39.0M
YoY +5.4%
37.0M
YoY +12.1%
33.0M
YoY +17.9%
28.0M
YoY +33.3%
Total equity incl. non-controlling -3.23B
YoY -196.0%
3.36B
YoY -67.6%
10.4B
YoY -39.9%
17.3B
YoY +12.0%
15.4B
YoY +17.9%
Total liabilities & equity 134B
YoY -0.9%
135B
YoY +0.3%
135B
YoY -2.9%
139B
YoY -5.3%
147B
YoY -2.7%
Common shares issued 1.84B
YoY +0.4%
1.83B
YoY +0.5%
1.82B
YoY +0.5%
1.81B
YoY +0.6%
1.80B
YoY +0.6%
Shares outstanding (cover) 1.77B
YoY +0.2%
1.77B
YoY -0.1%
1.77B
YoY -0.2%
1.77B
YoY +0.0%
1.77B
YoY +0.2%
Cash Flow as of Dec 31 ’25 as of Dec 31 ’24 as of Dec 31 ’23 as of Dec 31 ’22 as of Dec 31 ’21 + Cash from operations 19.0B
YoY +1.2%
18.8B
YoY -17.7%
22.8B
YoY -8.4%
24.9B
YoY +9.5%
22.8B
YoY +29.5%
Depreciation & amortization 8.14B
YoY -2.9%
8.39B
YoY -3.6%
8.70B
YoY +2.7%
8.47B
YoY -0.6%
8.52B
YoY +31.7%
Intangible amortization 7.38B
YoY -3.2%
7.62B
YoY -4.1%
7.95B
YoY +3.3%
7.69B
YoY -0.4%
7.72B
YoY +33.0%
Share-based compensation 955M
YoY +4.8%
911M
YoY +22.0%
747M
YoY +11.3%
671M
YoY -3.0%
692M
YoY -8.1%
Deferred income taxes -492M
YoY +66.0%
-1.45B
YoY +49.8%
-2.89B
YoY -49.6%
-1.93B
YoY -115.0%
-898M
YoY +61.4%
Change in receivables 1.49B
YoY +819.8%
-207M
YoY -213.6%
-66.0M
YoY -104.5%
1.46B
YoY +10.1%
1.32B
YoY +42.2%
Change in inventory 234M
YoY -26.6%
319M
YoY -23.5%
417M
YoY -39.2%
686M
YoY +383.1%
142M
YoY +255.0%
+ Cash from investing -6.64B
YoY +68.1%
-20.8B
YoY -936.3%
-2.01B
YoY -222.5%
-623M
YoY +73.4%
-2.34B
YoY +93.8%
Capital expenditure 1.21B
YoY +24.6%
974M
YoY +25.4%
777M
YoY +11.8%
695M
YoY -11.7%
787M
YoY -1.4%
Free cash flow 17.8B
YoY -0.1%
17.8B
YoY -19.2%
22.1B
YoY -9.0%
24.2B
YoY +10.3%
22.0B
YoY +31.0%
Acquisitions 204M
YoY -98.8%
17.5B
0.00
YoY -100.0%
255M
YoY -51.4%
525M
YoY -98.6%
Sales/maturities of investments 76.0M
YoY -86.3%
555M
YoY +909.1%
55.0M
YoY -96.4%
1.53B
YoY +1461.2%
98.0M
YoY -93.6%
Other investing activities 29.0M
YoY +115.3%
-189M
YoY -1353.8%
-13.0M
YoY +98.3%
-774M
YoY -111.5%
-366M
YoY +73.6%
+ Cash from financing -12.7B
YoY -144.2%
-5.21B
YoY +69.7%
-17.2B
YoY +30.6%
-24.8B
YoY -30.3%
-19.0B
YoY -65.5%
Long-term debt issued 3.99B
YoY -76.5%
17.0B
0.00
YoY -100.0%
2.00B
YoY +100.0%
1.00B
YoY -66.7%
Long-term debt repaid 0.00
0.00
0.00
0.00
0.00
Common stock issued 0.00
0.00
0.00
0.00
0.00
Common stock repurchased 980M
YoY -42.6%
1.71B
YoY -13.4%
1.97B
YoY +32.6%
1.49B
YoY +59.2%
934M
YoY -4.5%
Dividends paid 11.7B
YoY +5.7%
11.0B
YoY +4.6%
10.5B
YoY +4.9%
10.0B
YoY +8.4%
9.26B
YoY +20.0%
Other financing activities 68.0M
YoY +19.3%
57.0M
YoY +18.8%
48.0M
YoY +60.0%
30.0M
YoY +25.0%
24.0M
YoY +200.0%
FX effect on cash 42.0M
YoY +164.6%
-65.0M
YoY -1400.0%
5.00M
YoY +108.1%
-62.0M
YoY +36.1%
-97.0M
YoY -1840.0%
Net change in cash -295M
YoY +96.0%
-7.29B
YoY -301.8%
3.61B
YoY +762.9%
-545M
YoY -142.0%
1.30B
YoY +104.1%
Interest paid 3.00B
YoY +6.8%
2.81B
YoY +13.9%
2.47B
YoY -3.0%
2.55B
YoY -6.1%
2.71B
YoY +3.6%
Income taxes paid 3.63B
YoY -11.6%
4.10B
YoY -12.8%
4.70B
YoY +57.3%
2.99B
YoY -18.1%
3.65B
YoY +117.9%
Valuation Ratios as of Dec 31 ’25 as of Dec 31 ’24 as of Dec 31 ’23 as of Dec 31 ’22 as of Dec 31 ’21 Market cap 404B
YoY +28.8%
314B
YoY +14.7%
274B
YoY -4.3%
286B
YoY +19.3%
239B
YoY +26.6%
P/E 95.6×
YoY +30.4%
73.3×
YoY +74.6%
42.0×
YoY +97.0%
21.3×
YoY +2.7%
20.7×
YoY -49.4%
P/S 6.6×
YoY +18.6%
5.6×
YoY +12.2%
5.0×
YoY +0.4%
4.9×
YoY +16.0%
4.3×
YoY +3.2%
P/B —
94.3×
YoY +317.0%
22.6×
YoY +26.6%
17.9×
YoY +15.0%
15.5×
YoY +7.4%
P/FCF 22.7×
YoY +28.9%
17.6×
YoY +59.0%
11.1×
YoY -15.1%
13.0×
YoY +19.7%
10.9×
YoY -3.4%
Earnings yield 1.0%
YoY -23.3%
1.4%
YoY -42.7%
2.4%
YoY -49.2%
4.7%
YoY -2.7%
4.8%
YoY +97.6%
FCF yield 4.4%
YoY -22.4%
5.7%
YoY -37.1%
9.0%
YoY +17.8%
7.7%
YoY -16.5%
9.2%
YoY +3.5%
Dividend yield 2.9%
YoY -17.8%
3.5%
YoY -8.4%
3.9%
YoY +9.4%
3.5%
YoY -9.9%
3.9%
YoY -13.2%
Source filing 10-K 10-K 10-K 10-K 10-K