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 89.5B
YoY +34.5%
66.5B
YoY -14.5%
77.8B
YoY +16.8%
66.6B
YoY +6.9%
62.3B
YoY +7.1%
Lease income 47.0M
YoY -16.1%
56.0M
YoY -6.7%
60.0M
YoY -7.7%
65.0M
YoY -4.4%
68.0M
YoY -42.4%
+ Gross profit 4.29B
YoY +315.4%
-1.99B
YoY -125.8%
7.72B
YoY +118.8%
3.53B
YoY +15.8%
3.05B
YoY +153.6%
Cost of revenue 85.2B
YoY +24.3%
68.5B
YoY -2.2%
70.1B
YoY +11.1%
63.1B
YoY +6.5%
59.2B
YoY -7.2%
Research & development 3.62B
YoY -5.2%
3.81B
YoY +12.9%
3.38B
YoY +18.4%
2.85B
YoY +26.8%
2.25B
YoY -9.2%
Selling, general & administrative 6.09B
YoY +21.3%
5.02B
YoY -2.8%
5.17B
YoY +23.4%
4.19B
YoY +0.7%
4.16B
YoY -13.7%
General & administrative 6.09B
YoY +21.3%
5.02B
YoY -2.8%
5.17B
YoY +23.4%
4.19B
YoY +0.7%
4.16B
YoY -13.7%
Amortization of intangibles 204M
YoY -8.5%
223M
YoY -5.1%
235M
YoY -2.5%
241M
YoY -15.1%
284M
YoY -10.4%
Provision for credit losses 4.00M
YoY -91.1%
45.0M
YoY +650.0%
6.00M
YoY +400.0%
-2.00M
YoY -108.3%
24.0M
YoY +100.0%
Operating income 4.28B
YoY +140.0%
-10.7B
YoY -1285.1%
-773M
YoY +78.0%
-3.52B
YoY -22.6%
-2.87B
YoY +77.5%
Interest expense 2.77B
YoY +1.7%
2.73B
YoY +10.8%
2.46B
YoY -4.0%
2.56B
YoY -5.6%
2.71B
YoY +25.9%
Other non-operating income 1.13B
YoY -7.9%
1.22B
YoY -0.4%
1.23B
YoY +16.0%
1.06B
YoY +92.0%
551M
YoY +23.3%
Equity-method income 33.0M
YoY -68.3%
104M
YoY +48.6%
70.0M
YoY +25.0%
56.0M
YoY +40.0%
40.0M
YoY -53.5%
Pre-tax income 2.63B
YoY +121.6%
-12.2B
YoY -509.0%
-2.00B
YoY +60.1%
-5.02B
YoY +0.2%
-5.03B
YoY +65.2%
Income tax 397M
YoY +204.2%
-381M
YoY -260.8%
237M
YoY +664.5%
31.0M
YoY +104.2%
-743M
YoY +70.7%
+ Net income 2.23B
YoY +118.9%
-11.8B
YoY -431.8%
-2.22B
YoY +55.0%
-4.93B
YoY -17.4%
-4.20B
YoY +64.6%
Net income to non-controlling interest 3.00M
YoY +125.0%
-12.0M
YoY +40.0%
-20.0M
YoY +83.1%
-118M
YoY -34.1%
-88.0M
YoY -29.4%
Net income to common 1.89B
YoY +115.9%
-11.9B
YoY -434.4%
-2.22B
YoY +55.0%
-4.93B
YoY -17.4%
-4.20B
+ EPS (diluted) $2.48
YoY +113.5%
-$18.36
YoY -400.3%
-$3.67
YoY +55.8%
-$8.30
YoY -16.1%
-$7.15
YoY +65.8%
EPS (basic) $2.49
YoY +113.6%
-$18.36
YoY -400.3%
-$3.67
YoY +55.8%
-$8.30
YoY -16.1%
-$7.15
YoY +65.8%
Weighted-avg shares (basic) 760M
YoY +17.5%
647M
YoY +6.8%
606M
YoY +1.8%
595M
YoY +1.2%
588M
YoY +3.3%
Weighted-avg shares (diluted) 762M
YoY +17.8%
647M
YoY +6.8%
606M
YoY +1.8%
595M
YoY +1.2%
588M
YoY +3.3%
Dividends per share
$0.42
—
—
—
—
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 128B
YoY +0.4%
128B
YoY +17.1%
109B
YoY -0.2%
110B
YoY +0.8%
109B
YoY -10.7%
Cash & equivalents 10.9B
YoY -20.9%
13.8B
YoY +8.7%
12.7B
YoY -13.2%
14.6B
YoY +81.5%
8.05B
YoY +3.9%
Short-term investments 18.5B
YoY +48.1%
12.5B
YoY +281.2%
3.27B
YoY +25.6%
2.61B
YoY -68.2%
8.19B
YoY -54.1%
Cash & short-term investments
—
—
—
—
16.2B
YoY -36.7%
Accounts receivable 2.92B
YoY +11.0%
2.63B
YoY -0.7%
2.65B
YoY +5.2%
2.52B
YoY -4.7%
2.64B
YoY +35.1%
Other current assets 2.30B
YoY -22.4%
2.96B
YoY +18.4%
2.50B
YoY -12.0%
2.85B
YoY +28.2%
2.22B
YoY -48.2%
+ Total assets 168B
YoY +7.6%
156B
YoY +14.1%
137B
YoY -0.1%
137B
YoY -1.0%
139B
YoY -8.9%
Property, plant & equipment 15.4B
YoY +34.6%
11.4B
YoY +7.0%
10.7B
YoY +1.1%
10.6B
YoY -3.4%
10.9B
YoY -7.6%
Operating lease right-of-use 2.12B
YoY +7.0%
1.98B
YoY +17.4%
1.69B
YoY +16.5%
1.45B
YoY +1.0%
1.44B
YoY +14.8%
Goodwill 17.3B
YoY +113.7%
8.08B
YoY -0.1%
8.09B
YoY +0.4%
8.06B
YoY -0.1%
8.07B
YoY -0.2%
Intangible assets 1.57B
YoY -19.9%
1.96B
YoY -6.5%
2.09B
YoY -9.4%
2.31B
YoY -9.8%
2.56B
YoY -9.9%
Long-term investments 1.05B
YoY +4.9%
999M
YoY -3.5%
1.03B
YoY +5.3%
983M
YoY +0.8%
975M
YoY -4.0%
Deferred tax assets 107M
YoY -42.2%
185M
YoY +213.6%
59.0M
YoY -6.3%
63.0M
YoY -18.2%
77.0M
YoY -10.5%
Other non-current assets 4.18B
YoY -22.8%
5.41B
YoY +9.7%
4.93B
YoY +18.5%
4.16B
YoY -25.5%
5.59B
YoY +18.7%
+ Total current liabilities 108B
YoY +11.4%
97.1B
YoY +1.3%
95.8B
YoY +6.4%
90.1B
YoY +9.8%
82.0B
YoY -6.1%
Accounts payable 13.1B
YoY +15.4%
11.4B
YoY -5.0%
12.0B
YoY +17.3%
10.2B
YoY +10.1%
9.26B
YoY -28.4%
Accrued liabilities 27.1B
YoY +12.6%
24.1B
YoY +7.9%
22.3B
YoY +3.5%
21.6B
YoY +16.9%
18.5B
YoY -16.8%
Deferred revenue 59.4B
YoY -1.5%
60.3B
YoY +7.1%
56.3B
YoY +6.1%
53.1B
YoY +0.2%
53.0B
YoY +4.9%
Short-term & current debt 8.46B
YoY +562.1%
1.28B
YoY -75.4%
5.20B
YoY +0.3%
5.19B
YoY +300.5%
1.30B
YoY -23.4%
Current lease liability 335M
YoY +3.4%
324M
YoY +9.5%
296M
YoY +7.2%
276M
YoY +3.0%
268M
Finance lease liability (current) 111M
YoY +29.1%
86.0M
YoY +11.7%
77.0M
YoY +18.5%
65.0M
YoY +6.6%
61.0M
+ Total liabilities 163B
YoY +1.6%
160B
YoY +3.9%
154B
YoY +0.8%
153B
YoY -0.3%
153B
YoY -9.9%
Long-term debt 53.8B
YoY +0.4%
53.6B
YoY +3.0%
52.1B
YoY -8.3%
56.8B
YoY -1.9%
57.9B
YoY -8.6%
Non-current lease liability 1.93B
YoY +9.2%
1.77B
YoY +16.6%
1.52B
YoY +16.3%
1.30B
YoY +2.7%
1.27B
Operating lease liability (total) 2.27B
YoY +8.3%
2.09B
YoY +15.4%
1.81B
YoY +14.7%
1.58B
YoY +2.7%
1.54B
Finance lease liability (total) 250M
YoY +4.6%
239M
—
—
—
Deferred tax liabilities 216M
YoY +77.0%
122M
YoY -46.7%
229M
YoY -0.4%
230M
YoY +5.5%
218M
YoY -78.4%
Other non-current liabilities 2.43B
YoY +4.9%
2.32B
YoY -0.6%
2.33B
YoY +5.5%
2.21B
YoY +26.3%
1.75B
YoY +17.8%
+ Total stockholders' equity 5.45B
YoY +239.6%
-3.91B
YoY +77.3%
-17.2B
YoY -8.5%
-15.9B
YoY -5.9%
-15.0B
YoY +18.1%
Common stock 5.06B
YoY +0.0%
5.06B
YoY +0.0%
5.06B
YoY +0.0%
5.06B
YoY +0.0%
5.06B
YoY +0.0%
Additional paid-in capital 21.4B
YoY +13.1%
19.0B
YoY +84.0%
10.3B
YoY +3.6%
9.95B
YoY +9.9%
9.05B
YoY +16.2%
Retained earnings 17.3B
YoY +12.3%
15.4B
YoY -43.6%
27.3B
YoY -7.5%
29.5B
YoY -14.3%
34.4B
YoY -10.9%
Treasury stock 28.0B
YoY -13.5%
32.4B
YoY -34.6%
49.5B
YoY -2.5%
50.8B
YoY -2.0%
51.9B
YoY -1.5%
Accumulated other comprehensive income -10.3B
YoY +5.8%
-10.9B
YoY -5.9%
-10.3B
YoY -7.9%
-9.55B
YoY +18.1%
-11.7B
YoY +32.0%
Non-controlling interest 3.00M
YoY +150.0%
-6.00M
YoY -220.0%
5.00M
YoY -85.7%
35.0M
YoY -77.1%
153M
YoY -36.5%
Total equity incl. non-controlling 5.46B
YoY +239.4%
-3.91B
YoY +77.3%
-17.2B
YoY -8.7%
-15.8B
YoY -6.7%
-14.8B
YoY +17.9%
Total liabilities & equity 168B
YoY +7.6%
156B
YoY +14.1%
137B
YoY -0.1%
137B
YoY -1.0%
139B
YoY -8.9%
Common shares issued 1.01B
YoY +0.0%
1.01B
YoY +0.0%
1.01B
YoY +0.0%
1.01B
YoY +0.0%
1.01B
YoY +0.0%
Common shares outstanding 1.01B
YoY +0.0%
1.01B
YoY +0.0%
1.01B
YoY +0.0%
1.01B
YoY +0.0%
1.01B
YoY +0.0%
Shares outstanding (cover) 785M
YoY +4.7%
750M
YoY +22.9%
610M
YoY +2.0%
598M
YoY +2.6%
583M
YoY +0.0%
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 1.06B
YoY +108.8%
-12.1B
YoY -302.7%
5.96B
YoY +69.7%
3.51B
YoY +202.8%
-3.42B
YoY +81.4%
Depreciation & amortization 1.95B
YoY +6.4%
1.84B
YoY -1.3%
1.86B
YoY -6.0%
1.98B
YoY -7.7%
2.14B
YoY -4.5%
Intangible amortization 204M
YoY -8.5%
223M
YoY -5.1%
235M
YoY -2.5%
241M
YoY -15.1%
284M
YoY -10.4%
Share-based compensation 426M
YoY +4.7%
407M
YoY -41.0%
690M
YoY -4.8%
725M
YoY -13.0%
833M
YoY +233.2%
Deferred income taxes 99.0M
YoY +132.8%
-302M
YoY -1106.7%
30.0M
YoY +372.7%
-11.0M
YoY +98.7%
-843M
YoY -166.7%
Change in receivables 95.0M
YoY +156.8%
37.0M
YoY -71.1%
128M
YoY +190.1%
-142M
YoY -119.9%
713M
YoY +178.4%
Change in inventory 1.50B
YoY -87.8%
12.4B
YoY +634.9%
1.68B
YoY +500.2%
-420M
YoY -137.3%
1.13B
YoY -89.8%
Change in payables 724M
YoY +191.3%
-793M
YoY -147.4%
1.67B
YoY +99.5%
838M
YoY +122.2%
-3.78B
YoY +29.5%
+ Cash from investing 499M
YoY +104.2%
-12.0B
YoY -391.3%
-2.44B
YoY -155.8%
4.37B
YoY -53.1%
9.32B
YoY +150.8%
Capital expenditure 2.94B
YoY +31.9%
2.23B
YoY +46.0%
1.53B
YoY +25.0%
1.22B
YoY +24.7%
980M
YoY -24.8%
Free cash flow -1.88B
YoY +86.9%
-14.3B
YoY -422.8%
4.43B
YoY +93.6%
2.29B
YoY +152.1%
-4.40B
YoY +77.7%
Acquisitions 1.25B
YoY +2396.0%
50.0M
YoY -28.6%
70.0M
0.00
YoY -100.0%
6.00M
Purchases of investments 51.9B
YoY +274.8%
13.9B
YoY -15.8%
16.4B
YoY +225.6%
5.05B
YoY -85.9%
35.7B
YoY -5.1%
Sales/maturities of investments 46.6B
YoY +883.1%
4.74B
YoY -69.9%
15.7B
YoY +48.2%
10.6B
YoY -76.7%
45.5B
YoY +124.4%
Proceeds from sale of PP&E 82.0M
YoY +67.3%
49.0M
YoY +81.5%
27.0M
YoY -22.9%
35.0M
YoY -93.4%
529M
YoY +78.7%
Other investing activities -1.00M
YoY -109.1%
11.0M
YoY +375.0%
-4.00M
YoY -136.4%
11.0M
YoY +320.0%
-5.00M
YoY -127.8%
+ Cash from financing -3.76B
YoY -114.9%
25.2B
YoY +559.4%
-5.49B
YoY -333.4%
-1.27B
YoY +77.4%
-5.60B
YoY -116.0%
Long-term debt issued 165M
YoY -98.4%
10.2B
YoY +13448.0%
75.0M
YoY +120.6%
34.0M
YoY -99.7%
9.78B
YoY -79.3%
Long-term debt repaid 0.00
0.00
0.00
0.00
0.00
Common stock issued 0.00
YoY -100.0%
18.2B
0.00
0.00
0.00
Common stock repurchased 0.00
0.00
0.00
0.00
0.00
Dividends paid 331M
0.00
0.00
0.00
0.00
YoY -100.0%
Other financing activities 58.0M
YoY +209.4%
-53.0M
YoY -411.8%
17.0M
—
—
FX effect on cash 40.0M
YoY +185.1%
-47.0M
YoY -256.7%
30.0M
YoY +141.1%
-73.0M
YoY -87.2%
-39.0M
YoY -145.9%
Net change in cash -2.16B
YoY -294.7%
1.11B
YoY +157.3%
-1.93B
YoY -129.6%
6.54B
YoY +2332.3%
269M
YoY +115.5%
Interest paid 2.63B
YoY +7.8%
2.44B
YoY +1.3%
2.41B
YoY -6.4%
2.57B
YoY -0.4%
2.58B
YoY +34.2%
Income taxes paid 275M
YoY +47.1%
187M
YoY -8.3%
204M
YoY +115.5%
-1.32B
YoY +11.0%
-1.48B
YoY -4100.0%
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 171B
YoY +28.4%
133B
YoY -15.8%
158B
YoY +38.9%
114B
YoY -3.3%
117B
YoY -6.0%
P/E
76.3×
—
—
—
—
P/S 1.9×
YoY -4.5%
2.0×
YoY -4.1%
2.1×
YoY +12.6%
1.8×
YoY -1.9%
1.9×
YoY -12.2%
P/B
31.3×
—
—
—
—
P/FCF
—
—
34.2×
—
—
Earnings yield
1.3%
—
—
—
—
FCF yield
—
—
2.9%
—
—
Dividend yield
0.19%
—
—
—
—
Source filing 10-K 10-K 10-K 10-K 10-K