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 48.2B
YoY -0.2%
48.3B
YoY +7.3%
45.0B
YoY -2.5%
46.2B
YoY -0.5%
46.4B
YoY +9.1%
Cost of revenue 13.9B
YoY -0.2%
14.0B
YoY +30.6%
10.7B
YoY +5.5%
10.1B
YoY +2.0%
9.94B
YoY -15.6%
Research & development 9.95B
YoY -10.8%
11.2B
YoY +20.0%
9.30B
YoY -2.2%
9.51B
YoY -6.7%
10.2B
YoY +1.5%
Selling, general & administrative 7.27B
YoY -13.6%
8.41B
YoY +8.3%
7.77B
YoY -0.5%
7.81B
YoY +1.6%
7.69B
YoY +0.4%
Restructuring 563M
YoY -11.3%
635M
YoY +74.0%
365M
YoY +386.7%
75.0M
YoY -55.6%
169M
YoY -68.1%
Amortization of intangibles 3.50B
YoY -61.1%
9.00B
YoY -2.2%
9.20B
YoY -5.2%
9.70B
YoY -4.9%
10.2B
YoY +3.0%
Provision for credit losses —
41.0M
YoY +192.9%
14.0M
YoY +100.0%
7.00M
YoY +75.0%
4.00M
YoY -66.7%
Interest expense 1.89B
YoY -2.9%
1.95B
YoY +67.0%
1.17B
YoY -5.4%
1.23B
YoY -7.6%
1.33B
YoY -6.1%
Interest & investment income 586M
YoY +22.6%
478M
YoY +6.5%
449M
YoY +162.6%
171M
YoY +338.5%
39.0M
YoY -67.8%
Other non-operating income -674M
YoY +24.5%
-893M
YoY -177.1%
1.16B
YoY +301.0%
-576M
YoY -180.0%
720M
YoY -68.9%
Equity-method income 47.0M
YoY +6.8%
44.0M
YoY +215.8%
-38.0M
YoY +64.8%
-108M
YoY -146.8%
231M
YoY +220.8%
Gain (loss) on equity securities 291M
YoY +809.8%
-41.0M
YoY +65.0%
-117M
YoY +84.6%
-762M
YoY -89.1%
-403M
YoY -141.8%
Pre-tax income 9.33B
YoY +211.3%
-8.38B
YoY -199.3%
8.44B
YoY +9.4%
7.71B
YoY -4.8%
8.10B
YoY +217.9%
Income tax 2.27B
YoY +310.1%
554M
YoY +38.5%
400M
YoY -70.8%
1.37B
YoY +26.2%
1.08B
YoY -49.0%
+ Net income 7.05B
YoY +178.8%
-8.95B
YoY -211.5%
8.03B
YoY +26.8%
6.33B
YoY -9.5%
6.99B
YoY +177.6%
Net income to non-controlling interest —
—
—
18.0M
YoY -10.0%
20.0M
YoY +0.0%
+ EPS (diluted) $3.46
YoY +178.5%
-$4.41
YoY -214.2%
$3.86
YoY +30.8%
$2.95
YoY -5.4%
$3.12
YoY +178.2%
EPS (basic) $3.47
YoY +178.7%
-$4.41
YoY -213.7%
$3.88
YoY +30.6%
$2.97
YoY -5.7%
$3.15
YoY +178.9%
Weighted-avg shares (basic) 2.03B
YoY +0.3%
2.03B
YoY -2.0%
2.07B
YoY -2.9%
2.13B
YoY -4.1%
2.22B
YoY -1.6%
Weighted-avg shares (diluted) 2.04B
YoY +0.6%
2.03B
YoY -2.5%
2.08B
YoY -3.2%
2.15B
YoY -4.4%
2.25B
YoY -0.6%
Dividends per share $2.49
YoY +2.9%
$2.42
YoY +4.8%
$2.31
YoY +5.5%
$2.19
YoY +9.0%
$2.01
YoY +9.2%
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 29.4B
YoY -1.3%
29.8B
YoY -6.3%
31.8B
YoY +16.5%
27.3B
YoY -18.0%
33.3B
YoY +10.2%
Cash & equivalents 10.2B
YoY -1.3%
10.3B
YoY -9.8%
11.5B
YoY +25.7%
9.12B
YoY -34.7%
14.0B
YoY -3.9%
Short-term investments —
—
—
130M
YoY -95.6%
2.99B
YoY +132.5%
Accounts receivable 9.59B
YoY +6.4%
9.01B
YoY +1.5%
8.88B
YoY +9.0%
8.15B
YoY +2.2%
7.98B
YoY +10.5%
Inventory 2.69B
YoY +5.2%
2.56B
YoY -3.9%
2.66B
YoY +13.8%
2.34B
YoY +11.6%
2.10B
YoY +1.0%
Other current assets 4.61B
YoY -17.9%
5.62B
YoY -4.9%
5.91B
YoY +1.9%
5.79B
YoY +19.9%
4.83B
YoY +27.6%
+ Total assets 90.0B
YoY -2.8%
92.6B
YoY -2.7%
95.2B
YoY -1.7%
96.8B
YoY -11.4%
109B
YoY -7.7%
Property, plant & equipment 7.54B
YoY +5.7%
7.14B
YoY +7.4%
6.65B
YoY +6.3%
6.25B
YoY +3.4%
6.05B
YoY +2.8%
Operating lease right-of-use 1.58B
YoY +29.2%
1.22B
YoY -11.9%
1.39B
YoY +13.9%
1.22B
YoY +32.8%
919M
YoY +7.0%
Goodwill 21.8B
YoY +0.2%
21.7B
YoY +2.6%
21.2B
YoY +0.1%
21.1B
YoY +3.2%
20.5B
YoY -0.2%
Intangible assets 19.1B
YoY -18.0%
23.3B
YoY -13.9%
27.1B
YoY -24.5%
35.9B
YoY -15.7%
42.5B
YoY -20.1%
Long-term investments
—
—
—
—
0.00
YoY -100.0%
Deferred tax assets 5.38B
YoY +27.0%
4.24B
YoY +53.0%
2.77B
YoY +106.0%
1.34B
YoY -6.6%
1.44B
YoY +23.9%
Other non-current assets 6.47B
YoY +6.0%
6.11B
YoY +13.7%
5.37B
YoY +8.7%
4.94B
YoY -10.7%
5.54B
YoY -21.1%
+ Total current liabilities 23.4B
YoY -1.5%
23.8B
YoY +6.8%
22.3B
YoY +1.7%
21.9B
YoY +0.1%
21.9B
YoY +14.6%
Accounts payable 3.58B
YoY -0.7%
3.60B
YoY +10.5%
3.26B
YoY +7.2%
3.04B
YoY +3.1%
2.95B
YoY +8.7%
Short-term & current debt 1.98B
YoY +8.2%
1.83B
YoY -36.4%
2.87B
YoY -26.3%
3.90B
YoY -18.2%
4.76B
YoY +138.2%
Current lease liability 202M
YoY +11.6%
181M
YoY +11.7%
162M
YoY +19.1%
136M
YoY -19.5%
169M
YoY +3.0%
Other current liabilities 17.6B
YoY -3.0%
18.1B
YoY +14.1%
15.9B
YoY +8.9%
14.6B
YoY +4.4%
14.0B
YoY -0.4%
+ Total liabilities 71.5B
YoY -6.1%
76.2B
YoY +16.1%
65.7B
YoY -0.0%
65.7B
YoY -10.4%
73.3B
YoY -9.0%
Long-term debt 42.9B
YoY -10.0%
47.6B
YoY +29.9%
36.7B
YoY +4.6%
35.1B
YoY -11.5%
39.6B
YoY -18.1%
Non-current lease liability 1.83B
YoY +33.3%
1.37B
YoY -10.5%
1.53B
YoY +21.3%
1.26B
YoY +44.3%
874M
YoY +4.9%
Operating lease liability (total) 2.03B
YoY +30.8%
1.55B
YoY -8.3%
1.69B
YoY +21.1%
1.40B
YoY +33.9%
1.04B
YoY +4.6%
Deferred tax liabilities 222M
YoY -39.8%
369M
YoY +9.2%
338M
YoY -84.4%
2.17B
YoY -51.9%
4.50B
YoY -16.8%
Other non-current liabilities 5.04B
YoY +12.8%
4.47B
YoY -30.4%
6.42B
YoY -2.6%
6.59B
YoY -10.1%
7.33B
YoY -5.7%
+ Total stockholders' equity 18.5B
YoY +13.1%
16.3B
YoY -44.5%
29.4B
YoY -5.3%
31.1B
YoY -13.6%
35.9B
YoY -5.0%
Preferred stock 0.00
0.00
0.00
0.00
0.00
Common stock —
—
—
292M
YoY +0.0%
292M
YoY +0.0%
Additional paid-in capital 46.4B
YoY +0.8%
46.0B
YoY +0.7%
45.7B
YoY +1.1%
45.2B
YoY +1.8%
44.4B
YoY +0.1%
Retained earnings 16.9B
YoY +13.3%
14.9B
YoY -48.2%
28.8B
YoY +12.8%
25.5B
YoY +7.1%
23.8B
YoY +11.9%
Treasury stock 43.6B
YoY -0.2%
43.7B
YoY -0.3%
43.8B
YoY +13.3%
38.6B
YoY +23.5%
31.3B
YoY +19.1%
Accumulated other comprehensive income -1.52B
YoY -23.1%
-1.24B
YoY +19.9%
-1.55B
YoY -20.7%
-1.28B
YoY -1.0%
-1.27B
YoY +31.0%
Non-controlling interest 33.0M
YoY -37.7%
53.0M
YoY -3.6%
55.0M
YoY -3.5%
57.0M
YoY -5.0%
60.0M
YoY +0.0%
Total equity incl. non-controlling 18.5B
YoY +12.9%
16.4B
YoY -44.4%
29.5B
YoY -5.2%
31.1B
YoY -13.6%
36.0B
YoY -5.0%
Total liabilities & equity 90.0B
YoY -2.8%
92.6B
YoY -2.7%
95.2B
YoY -1.7%
96.8B
YoY -11.4%
109B
YoY -7.7%
Common shares issued 2.90B
YoY +0.0%
2.90B
YoY +0.0%
2.90B
YoY +0.0%
2.90B
YoY +0.0%
2.90B
YoY +0.0%
Shares outstanding (cover) 2.04B
YoY +0.4%
2.03B
YoY +0.4%
2.02B
YoY -3.6%
2.10B
YoY -3.7%
2.18B
YoY -2.7%
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 14.2B
YoY -6.8%
15.2B
YoY +9.6%
13.9B
YoY +6.1%
13.1B
YoY -19.4%
16.2B
YoY +15.3%
Depreciation & amortization 4.01B
YoY -58.2%
9.60B
YoY -1.6%
9.76B
YoY -5.0%
10.3B
YoY -3.8%
10.7B
YoY +2.9%
Intangible amortization 3.50B
YoY -61.1%
9.00B
YoY -2.2%
9.20B
YoY -5.2%
9.70B
YoY -4.9%
10.2B
YoY +3.0%
Share-based compensation 553M
YoY +9.1%
507M
YoY -2.1%
518M
YoY +13.3%
457M
YoY -21.6%
583M
YoY -25.2%
Deferred income taxes -965M
YoY +53.8%
-2.09B
YoY +36.5%
-3.29B
YoY -20.1%
-2.74B
YoY -96.6%
-1.39B
YoY -241.7%
Change in inventory 184M
YoY -62.1%
486M
YoY -35.3%
751M
YoY +988.4%
69.0M
YoY +630.8%
-13.0M
YoY +99.5%
Change in payables -2.00M
YoY -101.1%
184M
YoY -7.1%
198M
YoY +81.7%
109M
YoY -55.5%
245M
YoY +30.3%
+ Cash from investing -4.13B
YoY +80.6%
-21.4B
YoY -830.4%
-2.29B
YoY -116.1%
-1.06B
YoY -97.4%
-538M
YoY +95.0%
Capital expenditure 1.31B
YoY +5.0%
1.25B
YoY +3.2%
1.21B
YoY +8.1%
1.12B
YoY +14.9%
973M
YoY +29.2%
Free cash flow 12.8B
YoY -7.9%
13.9B
YoY +10.2%
12.7B
YoY +5.9%
11.9B
YoY -21.6%
15.2B
YoY +14.5%
Acquisitions 3.94B
YoY -81.9%
21.8B
YoY +1766.6%
1.17B
YoY -72.7%
4.29B
YoY +166.2%
1.61B
YoY -87.7%
+ Cash from financing -10.3B
YoY -301.8%
5.13B
YoY +154.4%
-9.42B
YoY +44.5%
-17.0B
YoY -4.5%
-16.2B
YoY -1309.6%
Long-term debt issued 5.74B
YoY -55.4%
12.9B
YoY +189.2%
4.46B
YoY -24.8%
5.93B
0.00
YoY -100.0%
Long-term debt repaid 10.9B
YoY +280.8%
2.87B
YoY -25.9%
3.88B
YoY -66.1%
11.4B
YoY +89.8%
6.02B
YoY +119.0%
Net short-term debt —
—
-120M
YoY -161.9%
194M
YoY +221.3%
-160M
YoY +40.1%
Common stock issued 0.00
0.00
0.00
0.00
0.00
Common stock repurchased 0.00
0.00
YoY -100.0%
5.16B
YoY -35.6%
8.00B
YoY +27.3%
6.29B
YoY +306.7%
Dividends paid 5.04B
YoY +3.7%
4.86B
YoY +2.5%
4.74B
YoY +2.4%
4.63B
YoY +5.4%
4.40B
YoY +7.9%
Other financing activities —
—
27.0M
YoY -97.3%
984M
YoY +53.5%
641M
YoY +18.3%
FX effect on cash 195M
YoY +242.3%
-137M
YoY -404.4%
45.0M
YoY +236.4%
-33.0M
YoY +67.6%
-102M
YoY -191.9%
Net change in cash -129M
YoY +89.0%
-1.17B
YoY -153.4%
2.19B
YoY +144.0%
-4.99B
YoY -659.7%
-657M
YoY -130.5%
Interest paid 2.10B
YoY +16.7%
1.80B
YoY +50.0%
1.20B
YoY -14.3%
1.40B
YoY -6.7%
1.50B
YoY -6.3%
Income taxes paid 3.26B
YoY -16.3%
3.90B
YoY -9.3%
4.30B
YoY -20.4%
5.40B
YoY +54.3%
3.50B
YoY +2.9%
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 110B
YoY -4.3%
115B
YoY +9.9%
104B
YoY -31.8%
153B
YoY +12.6%
136B
YoY +2.0%
P/E 15.6×
—
12.6×
YoY -45.0%
22.9×
YoY +17.9%
19.4×
P/S 2.3×
YoY -4.1%
2.4×
YoY +2.3%
2.3×
YoY -29.0%
3.3×
YoY +11.7%
2.9×
YoY -6.5%
P/B 5.9×
YoY -15.4%
7.0×
YoY +95.2%
3.6×
YoY -23.1%
4.7×
YoY +23.8%
3.8×
YoY +7.4%
P/FCF 8.6×
YoY +3.9%
8.2×
YoY -7.8%
8.9×
YoY -25.7%
12.0×
YoY +34.8%
8.9×
YoY -10.9%
Earnings yield 6.4%
—
7.9%
YoY +81.8%
4.4%
YoY -15.2%
5.1%
FCF yield 11.7%
YoY -3.7%
12.1%
YoY +8.5%
11.2%
YoY +34.6%
8.3%
YoY -25.8%
11.2%
YoY +12.3%
Dividend yield 4.6%
YoY +7.9%
4.3%
YoY -5.0%
4.5%
YoY +47.9%
3.0%
YoY -5.6%
3.2%
YoY +8.7%
Source filing 10-K 10-K 10-K 10-K 10-K