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 10.6B
YoY +5.1%
10.1B
YoY +1.1%
10.0B
YoY +3.8%
9.65B
YoY +3.1%
9.36B
YoY +16.4%
Lease income 9.71B
YoY +3.8%
9.35B
YoY +0.9%
9.26B
YoY +5.2%
8.80B
YoY +1.9%
8.64B
YoY +14.5%
Selling, general & administrative 941M
YoY +0.8%
933M
YoY -1.3%
946M
YoY +4.9%
902M
YoY +11.2%
812M
YoY +4.2%
Amortization of intangibles 880M
YoY -1.4%
892M
YoY -36.3%
1.40B
YoY -12.5%
1.60B
YoY +33.3%
1.20B
YoY +33.3%
Operating income 4.85B
YoY +7.3%
4.52B
YoY +44.5%
3.13B
YoY +14.1%
2.74B
YoY -12.6%
3.13B
YoY +8.5%
Interest expense 1.36B
YoY -3.2%
1.40B
YoY +0.5%
1.40B
YoY +23.0%
1.14B
YoY +30.5%
871M
YoY +9.8%
Other non-operating income -576M
YoY -252.6%
378M
YoY +215.7%
-326M
YoY -175.1%
435M
YoY -23.2%
566M
YoY +335.1%
Gain (loss) on equity securities 233M
YoY +230.4%
70.4M
YoY +1537.2%
4.30M
YoY +125.7%
-16.7M
YoY -373.8%
6.10M
Pre-tax income 3.04B
YoY -16.0%
3.62B
YoY +137.0%
1.53B
YoY -26.7%
2.09B
YoY -26.3%
2.83B
YoY +55.4%
Income tax 416M
YoY +13.5%
366M
YoY +303.4%
90.8M
YoY -19.5%
113M
YoY -56.9%
262M
YoY +102.0%
+ Net income 2.63B
YoY +15.3%
2.28B
YoY +66.8%
1.37B
YoY -19.4%
1.70B
YoY -33.9%
2.57B
YoY +51.9%
Discontinued operations 0.00
YoY +100.0%
-978M
YoY -1270.2%
-71.4M
YoY +74.2%
-277M
—
Net income to non-controlling interest 99.0M
YoY +292.9%
25.2M
YoY +121.7%
-116M
YoY -68.2%
-69.1M
YoY -69000.0%
-100K
YoY -111.1%
Net income to common 2.53B
YoY +12.2%
2.25B
YoY +52.0%
1.48B
YoY -16.0%
1.77B
YoY -31.2%
2.57B
YoY +51.9%
+ EPS (diluted) $5.40
YoY +12.0%
$4.82
YoY +51.6%
$3.18
YoY -16.8%
$3.82
YoY -32.5%
$5.66
YoY +49.3%
EPS (basic) $5.41
YoY +12.0%
$4.83
YoY +51.9%
$3.18
YoY -17.0%
$3.83
YoY -32.7%
$5.69
YoY +49.3%
Weighted-avg shares (basic) 468M
YoY +0.2%
467M
YoY +0.2%
466M
YoY +1.0%
462M
YoY +2.2%
451M
YoY +1.8%
Weighted-avg shares (diluted) 469M
YoY +0.1%
468M
YoY +0.2%
467M
YoY +1.0%
463M
YoY +2.1%
453M
YoY +1.6%
Dividends per share $6.72
YoY +2.4%
$6.56
YoY +1.7%
$6.45
YoY +10.1%
$5.86
YoY +17.6%
$4.98
YoY +14.8%
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 2.74B
YoY -13.7%
3.18B
YoY -14.3%
3.71B
YoY +2.4%
3.62B
YoY -2.9%
3.73B
YoY +28.4%
Cash & equivalents 1.47B
YoY -26.2%
2.00B
YoY +14.0%
1.75B
YoY +13.2%
1.55B
YoY -20.6%
1.95B
YoY +11.7%
Accounts receivable 650M
YoY +20.4%
540M
YoY -1.4%
548M
YoY -27.8%
758M
YoY +4.0%
729M
YoY +42.5%
Prepaid expenses 486M
YoY -8.3%
531M
YoY -5.2%
560M
YoY -22.6%
723M
YoY +10.1%
657M
YoY +23.4%
+ Total assets 63.2B
YoY +3.5%
61.1B
YoY -7.5%
66.0B
YoY -1.7%
67.2B
YoY -3.9%
69.9B
YoY +48.0%
Operating lease right-of-use 8.43B
YoY +4.2%
8.09B
YoY -1.4%
8.21B
YoY -8.0%
8.92B
YoY -3.3%
9.23B
YoY +18.4%
Goodwill 12.3B
YoY +4.1%
11.8B
YoY -2.6%
12.1B
YoY +0.1%
12.1B
YoY -9.6%
13.4B
YoY +83.3%
Intangible assets 14.5B
YoY +0.4%
14.5B
YoY -9.2%
15.9B
YoY -11.4%
18.0B
YoY -13.2%
20.7B
YoY +49.8%
Deferred tax assets 151M
YoY +23.4%
123M
YoY -31.5%
179M
YoY +38.6%
129M
YoY -1.8%
132M
YoY +6.9%
Other non-current assets 877M
YoY +29.5%
677M
YoY -10.4%
755M
YoY +38.2%
547M
YoY +36.4%
401M
YoY +0.2%
+ Total current liabilities 6.91B
YoY -2.3%
7.08B
YoY -2.4%
7.25B
YoY -12.8%
8.31B
YoY -8.3%
9.07B
YoY +148.0%
Accounts payable 260M
YoY +7.9%
241M
YoY -4.2%
251M
YoY +15.0%
219M
YoY -19.8%
272M
YoY +95.8%
Accrued liabilities 1.11B
YoY +2.8%
1.08B
YoY +2.8%
1.05B
YoY -21.7%
1.34B
YoY -4.9%
1.41B
YoY +35.4%
Deferred revenue 325M
YoY -1.3%
329M
YoY -24.1%
434M
YoY -1.3%
440M
YoY -63.5%
1.20B
YoY +208.2%
Short-term & current debt 3.39B
YoY -8.3%
3.69B
YoY +20.4%
3.07B
YoY -32.1%
4.51B
YoY -1.2%
4.57B
YoY +478.5%
Current lease liability 585M
YoY +1.4%
577M
YoY -16.5%
690M
YoY -12.5%
789M
YoY +10.7%
713M
YoY +32.0%
Finance lease liability (current) —
2.60M
YoY -23.5%
3.40M
YoY -27.7%
4.70M
YoY -29.9%
6.70M
YoY +36.7%
+ Total liabilities 52.8B
YoY +2.7%
51.4B
YoY -6.8%
55.2B
YoY +0.7%
54.8B
YoY -9.9%
60.8B
YoY +43.3%
Long-term debt 33.8B
YoY +3.1%
32.8B
YoY -8.2%
35.7B
YoY -8.1%
38.9B
YoY -10.6%
43.5B
YoY +52.6%
Deferred revenue (non-current) —
521M
YoY +9.7%
475M
YoY -3.0%
490M
YoY -9.4%
540M
YoY -6.2%
Non-current lease liability 7.16B
YoY +4.1%
6.88B
YoY +0.9%
6.82B
YoY -10.2%
7.59B
YoY -5.6%
8.04B
YoY +16.8%
Operating lease liability (total) 7.74B
YoY +3.9%
7.45B
YoY -0.7%
7.51B
YoY -10.4%
8.38B
YoY -4.3%
8.75B
YoY +17.9%
Finance lease liability (total) 15.9M
YoY -4.2%
16.6M
YoY -19.4%
20.6M
YoY -25.9%
27.8M
YoY -12.0%
31.6M
YoY +13.3%
Finance lease liability —
14.0M
YoY -18.6%
17.2M
YoY -25.5%
23.1M
YoY -7.2%
24.9M
YoY +8.3%
Deferred tax liabilities 1.44B
YoY +14.1%
1.26B
YoY -3.7%
1.31B
YoY -12.2%
1.49B
YoY -18.5%
1.83B
YoY +113.0%
Other non-current liabilities 977M
YoY -3.6%
1.01B
YoY -11.9%
1.15B
YoY -3.1%
1.19B
YoY -0.3%
1.19B
YoY +20.8%
+ Total stockholders' equity 3.65B
YoY +8.0%
3.38B
YoY -19.4%
4.20B
YoY -24.7%
5.57B
YoY +9.7%
5.08B
YoY +24.1%
Common stock 4.80M
YoY +0.0%
4.80M
YoY +0.0%
4.80M
YoY +0.0%
4.80M
YoY +2.1%
4.70M
YoY +2.2%
Additional paid-in capital 15.2B
YoY +1.0%
15.1B
YoY +1.2%
14.9B
YoY +1.3%
14.7B
YoY +20.0%
12.2B
YoY +16.9%
Retained earnings -5.09B
YoY -15.0%
-4.42B
YoY -21.6%
-3.64B
YoY -73.1%
-2.10B
YoY -84.0%
-1.14B
YoY +14.9%
Treasury stock 1.67B
YoY +28.0%
1.30B
YoY +0.0%
1.30B
YoY +0.0%
1.30B
YoY +1.5%
1.28B
YoY +0.0%
Accumulated other comprehensive income -4.82B
YoY +19.1%
-5.95B
YoY -3.7%
-5.74B
YoY -0.4%
-5.72B
YoY -20.7%
-4.74B
YoY -26.1%
Non-controlling interest 6.70B
YoY +7.0%
6.27B
YoY -6.0%
6.67B
YoY -2.5%
6.84B
YoY +71.4%
3.99B
YoY +739.8%
Total equity incl. non-controlling 10.4B
YoY +7.3%
9.65B
YoY -11.2%
10.9B
YoY -12.4%
12.4B
YoY +36.8%
9.07B
YoY +98.5%
Total liabilities & equity 63.2B
YoY +3.5%
61.1B
YoY -7.5%
66.0B
YoY -1.7%
67.2B
YoY -3.9%
69.9B
YoY +48.0%
Common shares issued 479M
YoY +0.2%
478M
YoY +0.2%
477M
YoY +0.1%
477M
YoY +2.1%
467M
YoY +2.5%
Common shares outstanding 466M
YoY -0.2%
467M
YoY +0.2%
466M
YoY +0.1%
466M
YoY +2.2%
456M
YoY +2.6%
Shares outstanding (cover) 466M
YoY -0.3%
467M
YoY +0.2%
466M
YoY +0.2%
466M
YoY +2.1%
456M
YoY +2.6%
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 5.46B
YoY +3.3%
5.29B
YoY +12.0%
4.72B
YoY +27.8%
3.70B
YoY -23.3%
4.82B
YoY +24.2%
Depreciation & amortization 2.04B
YoY +0.6%
2.03B
YoY -30.7%
2.93B
YoY -7.5%
3.16B
YoY +35.7%
2.33B
YoY +23.9%
Intangible amortization 880M
YoY -1.4%
892M
YoY -36.3%
1.40B
YoY -12.5%
1.60B
YoY +33.3%
1.20B
YoY +33.3%
Share-based compensation 174M
YoY -14.4%
204M
YoY +4.0%
196M
YoY +15.6%
169M
YoY +41.7%
120M
YoY -1.1%
Change in receivables 62.2M
YoY -39.8%
103M
YoY +199.7%
34.5M
YoY -56.1%
78.6M
YoY -59.0%
192M
YoY +9.2%
+ Cash from investing -1.86B
YoY -552.9%
411M
YoY +124.2%
-1.70B
YoY +28.0%
-2.36B
YoY +88.6%
-20.7B
YoY -332.5%
Capital expenditure 1.68B
YoY +5.7%
1.59B
YoY -11.6%
1.80B
YoY -4.0%
1.87B
YoY +36.1%
1.38B
YoY +33.4%
Free cash flow 3.78B
YoY +2.2%
3.70B
YoY +26.5%
2.92B
YoY +60.4%
1.82B
YoY -47.1%
3.44B
YoY +20.8%
Acquisitions 454M
YoY +269.3%
123M
YoY -26.8%
168M
YoY -69.4%
549M
YoY -97.2%
19.3B
YoY +408.1%
Other investing activities 19.8M
YoY -93.1%
288M
YoY +213.9%
-253M
YoY -429.9%
-47.8M
YoY -5411.1%
900K
YoY +103.4%
+ Cash from financing -4.21B
YoY +22.8%
-5.45B
YoY -76.0%
-3.10B
YoY -117.6%
-1.42B
YoY -108.7%
16.4B
YoY +1251.5%
Long-term debt issued 3.00B
YoY -15.9%
3.57B
YoY -37.2%
5.68B
YoY +339.0%
1.29B
YoY -80.9%
6.76B
YoY -14.7%
Long-term debt repaid 0.00
0.00
0.00
0.00
0.00
Common stock issued 0.00
0.00
0.00
YoY -100.0%
2.29B
YoY -3.0%
2.36B
Common stock repurchased 365M
0.00
0.00
YoY -100.0%
18.8M
0.00
YoY -100.0%
Dividends paid 3.18B
YoY +5.1%
3.03B
YoY +0.7%
3.01B
YoY +10.7%
2.72B
YoY +19.6%
2.27B
YoY +17.8%
Other financing activities -234M
YoY -6.9%
-219M
YoY -51.2%
-145M
YoY -52.3%
-94.9M
YoY +39.1%
-156M
YoY +11.7%
FX effect on cash 101M
YoY +143.3%
-234M
YoY -1108.2%
23.2M
YoY +119.3%
-120M
YoY -71.3%
-70.3M
YoY -144.9%
Net change in cash -503M
YoY -3498.6%
14.8M
YoY +131.3%
-47.3M
YoY +76.7%
-203M
YoY -142.0%
482M
YoY +70.0%
Interest paid 1.29B
YoY -9.6%
1.42B
YoY +13.0%
1.26B
YoY +15.7%
1.09B
YoY +37.6%
791M
YoY +3.8%
Income taxes paid 329M
YoY -6.3%
351M
YoY +14.5%
307M
YoY -4.9%
322M
YoY +43.1%
225M
YoY +53.9%
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 81.8B
YoY -4.6%
85.7B
YoY -14.8%
101B
YoY +2.0%
98.6B
YoY -26.0%
133B
YoY +33.7%
P/E 31.1×
YoY -17.2%
37.6×
YoY -36.6%
59.3×
YoY +54.4%
38.4×
YoY -26.0%
51.9×
YoY -12.0%
P/S 7.7×
YoY -9.2%
8.5×
YoY -22.6%
10.9×
YoY +16.0%
9.4×
YoY -33.8%
14.3×
YoY +14.9%
P/B 22.4×
YoY -11.6%
25.3×
YoY +14.2%
22.2×
YoY +41.4%
15.7×
YoY -40.2%
26.2×
YoY +7.7%
P/FCF 21.6×
YoY -6.7%
23.2×
YoY -34.8%
35.5×
YoY -45.5%
65.1×
YoY +68.2%
38.7×
YoY +10.6%
Earnings yield 3.2%
YoY +20.8%
2.7%
YoY +57.7%
1.7%
YoY -35.2%
2.6%
YoY +35.2%
1.9%
YoY +13.6%
FCF yield 4.6%
YoY +7.1%
4.3%
YoY +53.3%
2.8%
YoY +83.4%
1.5%
YoY -40.5%
2.6%
YoY -9.6%
Dividend yield 3.8%
YoY +7.0%
3.6%
YoY +19.7%
3.0%
YoY +8.0%
2.8%
YoY +62.4%
1.7%
YoY -11.9%
Source filing 10-K 10-K 10-K 10-K 10-K