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 20.1B
YoY +19.9%
16.7B
YoY +17.6%
14.2B
YoY +12.3%
12.7B
YoY +6.7%
11.9B
YoY +19.9%
+ Gross profit 13.9B
YoY +20.6%
11.5B
YoY +16.1%
9.90B
YoY +13.4%
8.73B
YoY +6.7%
8.18B
YoY +26.8%
Cost of revenue 6.22B
YoY +18.3%
5.26B
YoY +21.0%
4.34B
YoY +9.8%
3.96B
YoY +6.6%
3.71B
YoY +7.1%
+ Total operating expenses 10.2B
YoY +15.2%
8.89B
YoY +17.7%
7.55B
YoY +6.7%
7.08B
YoY +1.4%
6.98B
YoY +6.9%
Research & development 2.05B
YoY +27.1%
1.61B
YoY +14.2%
1.41B
YoY +6.9%
1.32B
YoY +9.9%
1.20B
YoY +5.3%
Selling, general & administrative 6.89B
YoY +15.1%
5.98B
YoY +15.3%
5.19B
YoY +14.8%
4.52B
YoY +3.7%
4.36B
YoY +15.1%
Restructuring 101M
YoY +531.3%
16.0M
YoY -76.8%
69.0M
YoY +187.5%
24.0M
YoY -40.0%
40.0M
YoY -23.1%
Amortization of intangibles 897M
YoY +4.8%
856M
YoY +3.4%
828M
YoY +3.1%
803M
YoY +8.4%
741M
YoY -6.1%
Provision for credit losses 56.0M
YoY +36.6%
41.0M
YoY -18.0%
50.0M
YoY +42.9%
35.0M
YoY +25.0%
28.0M
YoY -42.9%
Operating income 3.61B
YoY +38.8%
2.60B
YoY +11.1%
2.34B
YoY +42.1%
1.65B
YoY +37.5%
1.20B
YoY +1598.8%
Interest expense 349M
YoY +14.4%
305M
YoY +15.1%
265M
YoY -43.6%
470M
YoY +37.8%
341M
YoY -5.5%
Other non-operating income -228M
YoY +29.0%
-321M
YoY +10.3%
-358M
YoY +29.5%
-508M
YoY -333.0%
218M
YoY -39.8%
Pre-tax income 3.38B
YoY +48.3%
2.28B
YoY +15.0%
1.99B
YoY +74.0%
1.14B
YoY +6.0%
1.08B
YoY +1462.0%
Income tax 493M
YoY +13.1%
436M
YoY +10.9%
393M
YoY -11.3%
443M
YoY +1130.6%
36.0M
YoY +1700.0%
+ Net income 2.89B
YoY +56.7%
1.85B
YoY +16.0%
1.59B
YoY +128.1%
698M
YoY -32.9%
1.04B
YoY +1369.5%
Net income to non-controlling interest -6.00M
YoY +25.0%
-8.00M
YoY -700.0%
-1.00M
0.00
0.00
Net income to common 2.90B
YoY +56.4%
1.85B
YoY +18.0%
1.57B
YoY +144.5%
642M
YoY -34.8%
985M
YoY +956.5%
+ EPS (diluted) $1.94
YoY +55.2%
$1.25
YoY +16.8%
$1.07
YoY +137.8%
$0.45
YoY -34.8%
$0.69
YoY +962.5%
EPS (basic) $1.96
YoY +55.6%
$1.26
YoY +16.7%
$1.08
YoY +140.0%
$0.45
YoY -34.8%
$0.69
YoY +962.5%
Weighted-avg shares (basic) 1.48B
YoY +0.6%
1.47B
YoY +1.3%
1.45B
YoY +1.6%
1.43B
YoY +0.6%
1.42B
YoY +0.4%
Weighted-avg shares (diluted) 1.49B
YoY +0.6%
1.49B
YoY +1.5%
1.46B
YoY +1.7%
1.44B
YoY +0.4%
1.43B
YoY +1.2%
Dividends per share —
—
$0.02
YoY -50.2%
$0.04
YoY -0.6%
$0.04
YoY +95.1%
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 8.79B
YoY +27.1%
6.92B
YoY +6.2%
6.51B
YoY +13.1%
5.76B
YoY -8.8%
6.32B
YoY -5.6%
Cash & equivalents 1.97B
YoY +374.6%
414M
YoY -52.1%
865M
YoY -6.8%
928M
YoY -51.8%
1.93B
YoY +11.0%
Inventory 2.94B
YoY +4.7%
2.81B
YoY +13.1%
2.48B
YoY +33.0%
1.87B
YoY +16.0%
1.61B
YoY +19.2%
Prepaid expenses 660M
YoY -20.6%
831M
YoY +33.8%
621M
YoY -15.0%
731M
YoY -8.5%
799M
YoY +6.4%
Other current assets —
831M
YoY +33.8%
621M
YoY -15.0%
731M
YoY -8.5%
799M
YoY +6.4%
+ Total assets 43.7B
YoY +10.9%
39.4B
YoY +12.1%
35.1B
YoY +8.2%
32.5B
YoY +0.7%
32.2B
YoY +4.7%
Property, plant & equipment 4.04B
YoY +22.5%
3.29B
YoY +15.2%
2.86B
YoY +16.9%
2.45B
YoY +8.6%
2.25B
YoY +8.1%
Operating lease right-of-use 465M
YoY +3.6%
449M
YoY +2.3%
439M
YoY +13.7%
386M
YoY -11.3%
435M
YoY -5.0%
Goodwill 18.3B
YoY +7.0%
17.1B
YoY +18.8%
14.4B
YoY +11.4%
12.9B
YoY +7.8%
12.0B
YoY +20.5%
Intangible assets 7.02B
YoY +5.0%
6.68B
YoY +11.3%
6.00B
YoY +1.7%
5.90B
YoY -3.6%
6.12B
YoY +3.4%
Deferred tax assets 3.67B
YoY +0.5%
3.65B
YoY -4.8%
3.84B
YoY -2.6%
3.94B
YoY -4.8%
4.14B
YoY -1.6%
Other non-current assets 1.19B
YoY -32.4%
1.75B
YoY +14.6%
1.53B
YoY +2.1%
1.50B
YoY +6.4%
1.41B
YoY -26.6%
+ Total current liabilities 5.44B
YoY -15.0%
6.40B
YoY +29.7%
4.93B
YoY +29.7%
3.80B
YoY -11.0%
4.27B
YoY +16.1%
Accounts payable 1.14B
YoY +19.2%
960M
YoY +1.9%
942M
YoY +9.3%
862M
YoY +8.6%
794M
YoY +54.8%
Accrued liabilities 3.20B
YoY +15.4%
2.77B
YoY +4.8%
2.65B
YoY +22.5%
2.16B
YoY -11.3%
2.44B
YoY +10.9%
Deferred revenue 313M
YoY +2.3%
306M
YoY +15.0%
266M
YoY +20.9%
220M
YoY +5.8%
208M
YoY +50.7%
Short-term & current debt 299M
YoY -83.2%
1.78B
YoY +234.8%
531M
YoY +2555.0%
20.0M
YoY -92.3%
261M
YoY +1907.7%
Current lease liability 90.0M
YoY +11.1%
81.0M
YoY +6.6%
76.0M
YoY +24.6%
61.0M
YoY -14.1%
71.0M
Other current liabilities 795M
YoY -10.4%
887M
YoY +9.0%
814M
YoY +7.0%
761M
YoY -2.8%
783M
YoY -18.3%
Finance lease liability (current)
1.00M
—
—
—
—
Long-term debt 11.1B
YoY +24.2%
8.97B
YoY +4.6%
8.57B
YoY -3.9%
8.91B
YoY +1.3%
8.80B
YoY -3.6%
Non-current lease liability 446M
YoY +11.2%
401M
YoY +2.8%
390M
YoY +12.4%
347M
YoY -10.8%
389M
YoY -3.0%
Operating lease liability (total) 536M
YoY +11.2%
482M
YoY +3.4%
466M
YoY +14.2%
408M
YoY -11.3%
460M
Finance lease liability
122M
—
—
—
—
Deferred tax liabilities 220M
YoY +41.9%
155M
YoY +15.7%
134M
YoY -6.9%
144M
YoY -53.5%
310M
YoY -6.1%
Other non-current liabilities 2.40B
YoY +28.6%
1.87B
YoY -4.9%
1.97B
YoY -3.3%
2.04B
YoY -8.3%
2.22B
YoY -3.9%
+ Total stockholders' equity 24.2B
YoY +11.3%
21.8B
YoY +12.9%
19.3B
YoY +9.7%
17.6B
YoY +5.7%
16.6B
YoY +8.5%
Preferred stock 0.00
0.00
0.00
0.00
0.00
Common stock 17.0M
YoY +0.0%
17.0M
YoY +0.0%
17.0M
YoY +0.0%
17.0M
YoY +0.0%
17.0M
YoY +0.0%
Additional paid-in capital 21.5B
YoY +2.1%
21.1B
YoY +2.0%
20.6B
YoY +1.8%
20.3B
YoY +1.5%
20.0B
YoY +1.3%
Retained earnings 5.57B
YoY +108.4%
2.67B
YoY +226.4%
819M
YoY +209.2%
-750M
YoY +46.1%
-1.39B
YoY +41.5%
Treasury stock 2.25B
YoY +0.0%
2.25B
YoY +0.0%
2.25B
YoY +0.0%
2.25B
YoY +0.0%
2.25B
YoY +0.0%
Accumulated other comprehensive income -610M
YoY -321.8%
275M
YoY +461.2%
49.0M
YoY -81.8%
269M
YoY +2.3%
263M
YoY +27.1%
Non-controlling interest 239M
YoY +2.6%
233M
YoY -6.0%
248M
0.00
—
Total equity incl. non-controlling 24.5B
YoY +11.2%
22.0B
YoY +12.7%
19.5B
YoY +11.1%
17.6B
YoY +5.7%
16.6B
YoY +8.5%
Total liabilities & equity 43.7B
YoY +10.9%
39.4B
YoY +12.1%
35.1B
YoY +8.2%
32.5B
YoY +0.7%
32.2B
YoY +4.7%
Common shares issued 1.75B
YoY +0.5%
1.74B
YoY +0.5%
1.73B
YoY +1.9%
1.70B
YoY +0.5%
1.69B
YoY +0.5%
Shares outstanding (cover) 1.48B
YoY +0.5%
1.48B
YoY +0.6%
1.47B
YoY +2.3%
1.43B
YoY +0.6%
1.43B
YoY +0.7%
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 4.53B
YoY +32.0%
3.44B
YoY +37.2%
2.50B
YoY +64.0%
1.53B
YoY -18.4%
1.87B
YoY +24.0%
Depreciation & amortization 1.37B
YoY +7.8%
1.27B
YoY +6.1%
1.20B
YoY +5.3%
1.14B
YoY +3.9%
1.09B
YoY -2.7%
Intangible amortization 897M
YoY +4.8%
856M
YoY +3.4%
828M
YoY +3.1%
803M
YoY +8.4%
741M
YoY -6.1%
Share-based compensation 299M
YoY +12.4%
266M
YoY +14.2%
233M
YoY +5.9%
220M
YoY +13.4%
194M
YoY +14.1%
Deferred income taxes -12.0M
YoY +86.7%
-90.0M
YoY -223.3%
73.0M
YoY +1142.9%
-7.00M
YoY +95.1%
-142M
YoY -67.1%
Change in receivables 269M
YoY -23.4%
351M
YoY +47.5%
238M
YoY +8.2%
220M
YoY -21.1%
279M
YoY +183.3%
Change in inventory 188M
YoY -17.5%
228M
YoY -65.5%
660M
YoY +105.6%
321M
YoY -7.2%
346M
YoY +432.3%
Other operating activities 42.0M
YoY +2000.0%
2.00M
YoY -95.7%
47.0M
YoY -62.4%
125M
YoY +60.3%
78.0M
+ Cash from investing -2.64B
YoY +53.6%
-5.69B
YoY -120.9%
-2.57B
YoY -28.0%
-2.01B
YoY -25.9%
-1.60B
YoY -288.6%
Capital expenditure 876M
YoY +10.9%
790M
YoY +11.1%
711M
YoY +20.9%
588M
YoY +6.1%
554M
YoY +47.3%
Free cash flow 3.66B
YoY +38.3%
2.65B
YoY +47.6%
1.79B
YoY +91.0%
938M
YoY -28.7%
1.32B
YoY +16.3%
Acquisitions 1.59B
YoY -65.7%
4.64B
YoY +156.2%
1.81B
YoY +17.4%
1.54B
YoY -31.7%
2.26B
YoY +75166.7%
Proceeds from sale of PP&E —
3.00M
YoY -25.0%
4.00M
YoY -66.7%
12.0M
YoY -14.3%
14.0M
YoY +16.7%
Other investing activities -84.0M
YoY -265.2%
-23.0M
YoY +37.8%
-37.0M
YoY +47.1%
-70.0M
YoY +14.6%
-82.0M
YoY +5.7%
+ Cash from financing -395M
YoY -121.8%
1.81B
YoY +36180.0%
5.00M
YoY +100.9%
-548M
YoY -476.8%
-95.0M
YoY -132.4%
Long-term debt issued 1.56B
YoY -27.4%
2.15B
0.00
YoY -100.0%
3.27B
0.00
YoY -100.0%
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
YoY -100.0%
Common stock repurchased 0.00
0.00
0.00
0.00
0.00
YoY -100.0%
Dividends paid 0.00
0.00
YoY -100.0%
28.0M
YoY -49.1%
55.0M
YoY +0.0%
55.0M
YoY +96.4%
Other financing activities 7.00M
YoY +800.0%
-1.00M
YoY +98.7%
-77.0M
—
—
FX effect on cash 42.0M
YoY +481.8%
-11.0M
YoY -175.0%
-4.00M
YoY +55.6%
-9.00M
YoY -50.0%
-6.00M
YoY -200.0%
Net change in cash 1.54B
YoY +442.4%
-450M
YoY -542.9%
-70.0M
YoY +93.3%
-1.04B
YoY -702.3%
173M
YoY -87.5%
Interest paid 319M
YoY +27.6%
250M
YoY -3.5%
259M
YoY -42.4%
450M
YoY +33.1%
338M
YoY -5.8%
Income taxes paid 561M
YoY -14.5%
656M
YoY +28.1%
512M
YoY -22.7%
662M
YoY +119.2%
302M
YoY +45.9%
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 141B
YoY +7.3%
132B
YoY +55.6%
84.7B
YoY +27.8%
66.3B
YoY +9.3%
60.6B
YoY +19.0%
P/E 48.9×
YoY -31.5%
71.4×
YoY +3.5%
69.0×
YoY -32.0%
101.5×
YoY +74.3%
58.2×
P/S 7.0×
YoY -10.5%
7.9×
YoY +27.9%
6.2×
YoY +16.7%
5.3×
YoY +3.4%
5.1×
YoY -0.8%
P/B 5.8×
YoY -3.6%
6.1×
YoY +35.0%
4.5×
YoY +19.4%
3.8×
YoY +3.0%
3.6×
YoY +9.7%
P/FCF 38.7×
YoY -22.4%
49.8×
YoY -0.1%
49.9×
YoY -58.2%
119.4×
YoY +159.3%
46.1×
YoY +2.3%
Earnings yield 2.0%
YoY +46.0%
1.4%
YoY -3.4%
1.4%
YoY +47.2%
0.99%
YoY -42.6%
1.7%
FCF yield 2.6%
YoY +28.8%
2.0%
YoY +0.1%
2.0%
YoY +139.3%
0.84%
YoY -61.4%
2.2%
YoY -2.3%
Dividend yield —
—
0.03%
YoY -60.2%
0.08%
YoY -8.7%
0.09%
YoY +65.1%
Source filing 10-K 10-K 10-K 10-K 10-K