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 26.9B
YoY +13.4%
23.7B
YoY +11.1%
21.4B
YoY +25.0%
17.1B
YoY +56.0%
11.0B
YoY +61.2%
+ Total operating expenses 18.1B
YoY +11.8%
16.2B
YoY +4.2%
15.5B
YoY +29.5%
12.0B
YoY +41.7%
8.46B
YoY +13.9%
Selling, general & administrative 857M
YoY -17.3%
1.04B
YoY -33.6%
1.56B
YoY +103.7%
766M
YoY +46.7%
522M
YoY -10.2%
General & administrative 857M
YoY -17.3%
1.04B
YoY -33.6%
1.56B
YoY +103.7%
766M
YoY +46.7%
522M
YoY -10.2%
Selling & marketing 8.19B
YoY +12.5%
7.28B
YoY +7.5%
6.77B
YoY +13.0%
5.99B
YoY +57.7%
3.80B
YoY +74.4%
Restructuring
—
—
—
—
13.0M
YoY -91.3%
Amortization of intangibles 204M
YoY -7.7%
221M
YoY -0.5%
222M
YoY -0.9%
224M
YoY +38.3%
162M
YoY -3.0%
Provision for credit losses 195M
YoY -12.2%
222M
YoY +31.4%
169M
YoY +30.0%
130M
YoY +170.8%
48.0M
YoY -77.8%
Operating income 8.82B
YoY +16.8%
7.55B
YoY +29.5%
5.83B
YoY +14.4%
5.10B
YoY +104.4%
2.50B
YoY +495.6%
Interest expense 1.62B
YoY +24.9%
1.29B
YoY +44.4%
897M
YoY +129.4%
391M
YoY +17.1%
334M
YoY -6.2%
Other non-operating income -1.30B
YoY -1481.7%
-82.0M
YoY +82.8%
-477M
YoY +52.6%
-1.01B
YoY -44.5%
-697M
YoY -144.9%
Gain (loss) on equity securities 46.0M
YoY -27.0%
63.0M
YoY +148.1%
-131M
YoY +86.4%
-963M
YoY -69.2%
-569M
YoY -133.2%
Pre-tax income 6.83B
YoY -6.3%
7.29B
YoY +33.0%
5.48B
YoY +39.7%
3.92B
YoY +167.8%
1.47B
YoY +158.4%
Income tax 1.43B
YoY +1.3%
1.41B
YoY +18.3%
1.19B
YoY +37.8%
865M
YoY +188.3%
300M
YoY -40.9%
+ Net income 5.40B
YoY -8.1%
5.88B
YoY +37.1%
4.29B
YoY +40.3%
3.06B
YoY +162.5%
1.17B
YoY +1874.6%
Net income to common 5.40B
YoY -8.1%
5.88B
YoY +37.1%
4.29B
YoY +40.3%
3.06B
YoY +162.5%
1.17B
YoY +1874.6%
+ EPS (diluted) $6.62
YoY -4.1%
$6.91
YoY +47.1%
$4.70
YoY +53.8%
$3.05
YoY +171.0%
$1.13
YoY +1856.3%
EPS (basic) $6.66
YoY -4.8%
$7.00
YoY +47.4%
$4.75
YoY +54.7%
$3.07
YoY +170.2%
$1.14
YoY +1857.9%
Weighted-avg shares (basic) 811M
YoY -3.5%
841M
YoY -7.0%
904M
YoY -9.4%
997M
YoY -2.9%
1.03B
YoY +0.2%
Weighted-avg shares (diluted) 816M
YoY -4.2%
852M
YoY -6.8%
913M
YoY -8.8%
1.00B
YoY -3.2%
1.03B
YoY +0.5%
Dividends per share $0.38
YoY -72.6%
$1.40
—
—
—
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 22.3B
YoY +8.7%
20.5B
YoY +20.3%
17.0B
YoY +7.8%
15.8B
YoY +20.2%
13.1B
YoY +7.7%
Cash & equivalents 17.2B
YoY +6.4%
16.2B
YoY +33.5%
12.1B
YoY -0.9%
12.2B
YoY +9.8%
11.1B
YoY +5.3%
Short-term investments —
0.00
YoY -100.0%
576M
YoY +229.1%
175M
YoY +600.0%
25.0M
YoY -95.0%
Prepaid expenses 611M
YoY +4.1%
587M
YoY -8.9%
644M
YoY +35.0%
477M
YoY +18.1%
404M
YoY +19.9%
Other current assets 630M
YoY +16.5%
541M
YoY +19.2%
454M
YoY -34.8%
696M
YoY +201.3%
231M
YoY -16.6%
+ Total assets 29.3B
YoY +5.6%
27.7B
YoY +13.8%
24.3B
YoY -4.0%
25.4B
YoY +7.3%
23.6B
YoY +8.1%
Property, plant & equipment 807M
YoY -3.0%
832M
YoY +6.1%
784M
YoY +17.2%
669M
YoY -18.6%
822M
YoY +8.7%
Operating lease right-of-use 632M
YoY +13.1%
559M
YoY -20.7%
705M
YoY +9.3%
645M
YoY +30.0%
496M
YoY -6.2%
Goodwill 2.67B
YoY -4.6%
2.80B
YoY -1.0%
2.83B
YoY +0.7%
2.81B
YoY -2.8%
2.89B
YoY +52.3%
Intangible assets 918M
YoY -33.6%
1.38B
YoY -14.3%
1.61B
YoY -11.8%
1.83B
YoY -11.1%
2.06B
YoY +13.5%
Long-term investments 582M
YoY +8.6%
536M
YoY +21.8%
440M
YoY -84.2%
2.79B
YoY -12.2%
3.17B
YoY -15.5%
Other non-current assets 1.39B
YoY +25.5%
1.11B
YoY +18.0%
940M
YoY +14.1%
824M
YoY -22.2%
1.06B
YoY +15.5%
+ Total current liabilities 16.7B
YoY +6.7%
15.6B
YoY +17.4%
13.3B
YoY +57.3%
8.47B
YoY +35.7%
6.25B
YoY +82.4%
Accounts payable 5.09B
YoY +33.2%
3.82B
YoY +13.3%
3.37B
YoY +34.6%
2.51B
YoY +58.1%
1.59B
YoY +115.8%
Accrued liabilities 4.45B
YoY -26.3%
6.05B
YoY +27.5%
4.74B
YoY +46.1%
3.24B
YoY +83.8%
1.76B
YoY +27.7%
Short-term & current debt 1.88B
YoY +7.7%
1.75B
YoY -11.0%
1.96B
YoY +292.2%
500M
YoY -74.9%
1.99B
YoY +101.9%
Current lease liability 115M
YoY -5.7%
122M
YoY -19.7%
152M
YoY +21.6%
125M
YoY -12.6%
143M
YoY -10.1%
Finance lease liability (current) 6.00M
YoY -76.9%
26.0M
YoY -23.5%
34.0M
YoY +61.9%
21.0M
YoY +425.0%
4.00M
+ Total liabilities 34.8B
YoY +9.8%
31.7B
YoY +17.1%
27.1B
YoY +20.0%
22.6B
YoY +29.3%
17.5B
YoY +2.8%
Long-term debt 16.9B
YoY +13.5%
14.9B
YoY +21.5%
12.2B
YoY +2.0%
12.0B
YoY +34.1%
8.94B
YoY -19.0%
Non-current lease liability 557M
YoY +15.3%
483M
YoY -19.4%
599M
YoY +8.5%
552M
YoY +57.3%
351M
YoY -4.1%
Operating lease liability (total) 672M
YoY +11.1%
605M
YoY -19.4%
751M
YoY +10.9%
677M
YoY +37.0%
494M
YoY -5.9%
Finance lease liability (total) 6.00M
YoY -81.8%
33.0M
YoY -51.5%
68.0M
YoY +28.3%
53.0M
YoY +430.0%
10.0M
Finance lease liability 0.00
YoY -100.0%
7.00M
YoY -79.4%
34.0M
YoY +6.3%
32.0M
YoY +433.3%
6.00M
Deferred tax liabilities 17.0M
YoY -94.1%
289M
YoY +12.0%
258M
YoY -62.3%
685M
YoY -24.3%
905M
YoY -19.7%
Other non-current liabilities 731M
YoY +267.3%
199M
YoY +23.6%
161M
YoY -6.4%
172M
YoY -13.6%
199M
YoY +79.3%
+ Total stockholders' equity -5.58B
YoY -38.8%
-4.02B
YoY -46.5%
-2.74B
YoY -198.6%
2.78B
YoY -55.0%
6.18B
YoY +26.3%
Common stock 13.0M
0.00
0.00
0.00
0.00
Additional paid-in capital 8.34B
YoY +8.3%
7.71B
YoY +7.4%
7.17B
YoY +10.5%
6.49B
YoY +5.4%
6.16B
YoY +5.3%
Retained earnings 40.7B
YoY +11.3%
36.5B
YoY +14.8%
31.8B
YoY +15.6%
27.5B
YoY +12.6%
24.5B
YoY +5.0%
Treasury stock 54.3B
YoY +13.4%
47.9B
YoY +15.6%
41.4B
YoY +33.7%
31.0B
YoY +27.6%
24.3B
YoY +0.7%
Accumulated other comprehensive income -290M
YoY +22.7%
-375M
YoY -16.1%
-323M
YoY -21.0%
-267M
YoY -85.4%
-144M
YoY -22.0%
Total liabilities & equity 29.3B
YoY +5.6%
27.7B
YoY +13.8%
24.3B
YoY -4.0%
25.4B
YoY +7.3%
23.6B
YoY +8.1%
Common shares issued 1.61B
YoY +0.4%
1.61B
YoY +0.4%
1.60B
YoY +0.4%
1.59B
YoY +0.3%
1.59B
YoY +0.3%
Common shares outstanding 1.61B
YoY +0.4%
1.61B
YoY +0.4%
1.60B
YoY +0.4%
1.59B
YoY +0.3%
1.59B
YoY +0.3%
Shares outstanding (cover) 792M
YoY -3.5%
820M
YoY -4.0%
854M
YoY -9.2%
941M
YoY -7.9%
1.02B
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 9.41B
YoY +13.0%
8.32B
YoY +13.3%
7.34B
YoY +12.1%
6.55B
YoY +132.4%
2.82B
YoY +3217.6%
Depreciation & amortization 623M
YoY +5.4%
591M
YoY +17.3%
504M
YoY +11.8%
451M
YoY +7.1%
421M
YoY -8.1%
Intangible amortization 204M
YoY -7.7%
221M
YoY -0.5%
222M
YoY -0.9%
224M
YoY +38.3%
162M
YoY -3.0%
Deferred income taxes -516M
YoY -626.5%
98.0M
YoY +120.5%
-478M
YoY -86.0%
-257M
YoY +42.2%
-445M
YoY -308.9%
Change in receivables 730M
YoY +44.3%
506M
YoY -62.0%
1.33B
YoY +8.3%
1.23B
YoY +22.6%
1.00B
YoY +212.5%
+ Cash from investing -313M
YoY -342.6%
129M
YoY -91.3%
1.49B
YoY +386.9%
-518M
YoY +48.1%
-998M
YoY -137.8%
Capital expenditure 322M
YoY -24.9%
429M
YoY +24.3%
345M
YoY -6.3%
368M
YoY +21.1%
304M
YoY +6.3%
Free cash flow 9.09B
YoY +15.1%
7.89B
YoY +12.8%
7.00B
YoY +13.1%
6.19B
YoY +145.9%
2.52B
YoY +1351.7%
Acquisitions 0.00
0.00
0.00
0.00
YoY -100.0%
1.19B
Purchases of investments 0.00
YoY -100.0%
33.0M
YoY +175.0%
12.0M
YoY -98.4%
768M
YoY +4417.6%
17.0M
YoY -77.0%
Sales/maturities of investments 0.00
YoY -100.0%
590M
YoY -67.9%
1.84B
YoY +5650.0%
32.0M
YoY -93.7%
508M
YoY -83.0%
Other investing activities -9.00M
YoY -800.0%
-1.00M
YoY +66.7%
-3.00M
YoY -120.0%
15.0M
0.00
+ Cash from financing -8.91B
YoY -112.1%
-4.20B
YoY +52.8%
-8.91B
YoY -81.9%
-4.90B
YoY -295.2%
-1.24B
YoY -181.1%
Long-term debt issued 3.68B
YoY -23.9%
4.84B
YoY +155.5%
1.89B
YoY -47.7%
3.62B
YoY +79.7%
2.02B
YoY -50.9%
Long-term debt repaid 4.97B
YoY +278.8%
1.31B
YoY +162.4%
500M
YoY -73.4%
1.88B
YoY -38.7%
3.07B
YoY +146.6%
Common stock issued 0.00
0.00
0.00
0.00
0.00
Common stock repurchased 6.44B
YoY -1.1%
6.51B
YoY -37.3%
10.4B
YoY +56.7%
6.62B
YoY +3962.0%
163M
YoY -87.5%
Dividends paid 1.25B
YoY +6.3%
1.17B
0.00
0.00
0.00
Other financing activities 47.0M
YoY +179.7%
-59.0M
YoY +0.0%
-59.0M
YoY -145.8%
-24.0M
YoY +14.3%
-28.0M
YoY +15.2%
FX effect on cash 895M
YoY +571.1%
-190M
YoY -413.5%
-37.0M
YoY +7.5%
-40.0M
YoY -207.7%
-13.0M
Net change in cash 1.08B
YoY -73.5%
4.06B
YoY +3598.3%
-116M
YoY -110.6%
1.10B
YoY +92.8%
570M
YoY -86.6%
Interest paid 1.10B
YoY +15.4%
953M
YoY +13.2%
842M
YoY +121.6%
380M
YoY +19.5%
318M
YoY +14.4%
Income taxes paid 2.28B
YoY +18.0%
1.93B
YoY +8.0%
1.79B
YoY +198.2%
600M
YoY -18.4%
735M
YoY +130.4%
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 P/E 32.3×
YoY +12.4%
28.8×
YoY +15.0%
25.0×
YoY -25.4%
33.6×
YoY -60.6%
85.2×
YoY -94.5%
Earnings yield 3.1%
YoY -11.0%
3.5%
YoY -13.0%
4.0%
YoY +34.1%
3.0%
YoY +153.7%
1.2%
YoY +1716.0%
Dividend yield 0.18%
YoY -74.6%
0.70%
—
—
—
Source filing 10-K 10-K 10-K 10-K 10-K