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 27.4B
YoY +10.7%
24.8B
YoY -12.0%
28.1B
YoY +34.2%
21.0B
YoY +22.8%
17.1B
YoY -5.2%
+ Total operating expenses 19.4B
YoY +10.0%
17.6B
YoY -3.6%
18.3B
YoY +5.1%
17.4B
YoY +22.2%
14.2B
YoY +7.5%
Amortization of intangibles 65.0M
YoY +4.8%
62.0M
YoY +6.9%
58.0M
YoY +222.2%
18.0M
YoY -28.0%
25.0M
YoY -7.4%
Provision for credit losses —
-52.0M
YoY +32.5%
-77.0M
YoY +31.9%
-113M
YoY -177.4%
146M
YoY +55.3%
Operating income 8.28B
YoY +10.7%
7.48B
YoY -26.9%
10.2B
YoY +150.8%
4.08B
YoY +40.1%
2.91B
YoY -43.1%
Other non-operating income 272M
YoY -19.0%
336M
YoY +0.9%
333M
YoY +66.5%
200M
YoY +53.8%
130M
YoY +41.3%
Equity-method income -184M
YoY +25.2%
-246M
YoY +62.0%
-648M
YoY -419.2%
203M
YoY -69.5%
666M
YoY +149.3%
Pre-tax income 4.53B
YoY -25.0%
6.04B
YoY -17.2%
7.29B
YoY +90.2%
3.83B
YoY +20.7%
3.17B
YoY +31.6%
Income tax -802M
YoY -336.6%
339M
YoY -66.3%
1.01B
YoY +71.7%
586M
YoY +68.4%
348M
YoY +690.9%
+ Net income 6.83B
YoY -1.6%
6.95B
YoY -5.0%
7.31B
YoY +76.3%
4.15B
YoY +16.1%
3.57B
YoY +22.4%
Net income to non-controlling interest —
—
-1.03B
YoY -14.1%
-901M
YoY -20.8%
-746M
YoY -35.6%
+ EPS (diluted) $3.30
YoY -2.1%
$3.37
YoY -6.4%
$3.60
YoY +71.4%
$2.10
YoY +16.0%
$1.81
YoY +22.3%
EPS (basic) $3.31
YoY -2.1%
$3.38
YoY -6.4%
$3.61
YoY +71.9%
$2.10
YoY +15.4%
$1.82
YoY +22.1%
Weighted-avg shares (basic) 2.06B
YoY +0.6%
2.05B
YoY +1.3%
2.03B
YoY +2.7%
1.97B
YoY +0.5%
1.96B
YoY +0.2%
Weighted-avg shares (diluted) 2.07B
YoY +0.6%
2.06B
YoY +1.4%
2.03B
YoY +2.6%
1.98B
YoY +0.3%
1.97B
YoY +0.2%
Dividends per share $2.27
YoY +10.2%
$2.06
YoY +10.2%
$1.87
YoY +10.0%
$1.70
YoY +10.4%
$1.54
YoY +10.0%
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 13.6B
YoY +13.7%
12.0B
YoY -22.2%
15.4B
YoY +13.9%
13.5B
YoY +45.2%
9.29B
YoY +25.8%
Cash & equivalents 2.81B
YoY +89.1%
1.49B
YoY -44.7%
2.69B
YoY +68.0%
1.60B
YoY +150.5%
639M
YoY -42.2%
Accounts receivable 4.02B
YoY +20.4%
3.34B
YoY -7.6%
3.61B
YoY -17.0%
4.35B
YoY +28.7%
3.38B
YoY +49.3%
Inventory 2.42B
YoY +9.3%
2.21B
YoY +5.1%
2.11B
YoY +8.9%
1.93B
YoY +23.9%
1.56B
YoY +0.6%
Other current assets 1.17B
YoY -18.6%
1.44B
YoY +7.7%
1.33B
YoY +69.2%
789M
YoY -32.3%
1.17B
YoY +45.0%
+ Total assets 213B
YoY +11.9%
190B
YoY +7.1%
177B
YoY +11.7%
159B
YoY +12.8%
141B
YoY +10.4%
Property, plant & equipment 156B
YoY +12.5%
139B
YoY +10.4%
126B
YoY +13.3%
111B
YoY +11.8%
99.3B
YoY +8.2%
Operating lease right-of-use 442M
YoY +18.8%
372M
YoY -6.1%
396M
YoY +2.6%
386M
YoY -29.4%
547M
YoY +2.2%
Goodwill 4.85B
YoY -0.3%
4.87B
YoY -4.4%
5.09B
YoY +4.9%
4.85B
YoY +0.2%
4.84B
YoY +13.9%
Intangible assets 1.63B
YoY +3.3%
1.58B
YoY +1.4%
1.56B
YoY +149.8%
623M
YoY +2.8%
606M
YoY +8.6%
Other non-current assets 11.1B
YoY +17.4%
9.46B
YoY +22.8%
7.70B
YoY +35.3%
5.70B
YoY +29.6%
4.39B
YoY +19.7%
Total non-current assets 199B
YoY +11.8%
178B
YoY +9.9%
162B
YoY +11.5%
145B
YoY +10.5%
132B
YoY +9.4%
+ Total current liabilities 22.8B
YoY -10.0%
25.4B
YoY -9.3%
28.0B
YoY +4.7%
26.7B
YoY +53.1%
17.4B
YoY +12.1%
Deferred revenue 709M
YoY +2.2%
694M
YoY +8.8%
638M
YoY +13.9%
560M
YoY +15.5%
485M
YoY +2.3%
Short-term & current debt 3.50B
YoY -56.6%
8.06B
YoY +16.8%
6.90B
YoY +4.0%
6.63B
YoY +271.6%
1.78B
YoY -56.9%
Other current liabilities 2.84B
YoY -5.8%
3.02B
YoY +0.6%
3.00B
YoY -5.8%
3.18B
YoY +18.1%
2.69B
YoY +19.5%
+ Total liabilities 146B
YoY +13.1%
129B
YoY +9.1%
118B
YoY +8.2%
109B
YoY +15.0%
95.2B
YoY +15.1%
Long-term debt 89.6B
YoY +23.7%
72.4B
YoY +17.9%
61.4B
YoY +11.1%
55.3B
YoY +8.4%
51.0B
YoY +21.5%
Operating lease liability (total) 458M
YoY +18.3%
387M
YoY -6.1%
412M
YoY +3.0%
400M
YoY -27.9%
555M
YoY +2.6%
Finance lease liability (total) 1.14B
YoY +36.1%
840M
YoY +89.2%
444M
YoY +18.4%
375M
YoY +87.5%
200M
YoY +61.3%
Deferred tax liabilities 12.4B
YoY +5.2%
11.7B
YoY +15.8%
10.1B
YoY +11.8%
9.07B
YoY +9.2%
8.31B
YoY +3.6%
Other non-current liabilities 4.22B
YoY +21.2%
3.48B
YoY +26.0%
2.76B
YoY +2.4%
2.70B
YoY +9.2%
2.47B
YoY +10.1%
Total non-current liabilities 123B
YoY +18.8%
104B
YoY +14.8%
90.5B
YoY +9.3%
82.8B
YoY +6.4%
77.8B
YoY +15.8%
+ Total stockholders' equity 54.6B
YoY +9.0%
50.1B
YoY +5.5%
47.5B
YoY +21.0%
39.2B
YoY +5.4%
37.2B
YoY +1.9%
Common stock 21.0M
YoY +0.0%
21.0M
YoY +0.0%
21.0M
YoY +5.0%
20.0M
YoY +0.0%
20.0M
YoY +0.0%
Additional paid-in capital 19.5B
YoY +12.9%
17.3B
YoY -0.6%
17.4B
YoY +36.5%
12.7B
YoY +12.9%
11.3B
YoY +0.4%
Retained earnings 35.1B
YoY +6.5%
32.9B
YoY +9.0%
30.2B
YoY +13.2%
26.7B
YoY +3.1%
25.9B
YoY +2.2%
Accumulated other comprehensive income -9.00M
YoY +92.9%
-126M
YoY +17.6%
-153M
YoY +29.8%
-218M
0.00
YoY +100.0%
Non-controlling interest 11.9B
YoY +14.6%
10.4B
YoY +0.6%
10.3B
YoY +13.2%
9.10B
YoY +10.6%
8.22B
YoY -2.3%
Total equity incl. non-controlling 66.5B
YoY +10.0%
60.5B
YoY +4.7%
57.8B
YoY +19.5%
48.3B
YoY +6.4%
45.4B
YoY +1.1%
Total liabilities & equity 213B
YoY +11.9%
190B
YoY +7.1%
177B
YoY +11.7%
159B
YoY +12.8%
141B
YoY +10.4%
Common shares issued 2.08B
YoY +1.3%
2.06B
—
—
—
Common shares outstanding 2.08B
YoY +1.3%
2.06B
YoY +0.2%
2.05B
YoY +3.3%
1.99B
YoY +1.2%
1.96B
YoY +0.2%
Shares outstanding (cover) 2.08B
YoY +1.3%
2.06B
YoY +0.2%
2.05B
YoY +3.3%
1.99B
YoY +1.3%
1.96B
YoY +0.1%
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 12.5B
YoY -5.8%
13.3B
YoY +17.3%
11.3B
YoY +36.8%
8.26B
YoY +9.4%
7.55B
YoY -5.4%
Depreciation & amortization 6.58B
YoY +20.5%
5.46B
YoY -7.1%
5.88B
YoY +30.6%
4.50B
YoY +14.8%
3.92B
YoY -3.2%
Intangible amortization 65.0M
YoY +4.8%
62.0M
YoY +6.9%
58.0M
YoY +222.2%
18.0M
YoY -28.0%
25.0M
YoY -7.4%
Deferred income taxes 453M
YoY -65.4%
1.31B
YoY +84.7%
708M
YoY +32.6%
534M
YoY +22.5%
436M
YoY +659.0%
Other operating activities 288M
YoY +113.3%
135M
YoY +297.1%
34.0M
YoY -60.0%
85.0M
YoY +244.1%
-59.0M
YoY -116.8%
+ Cash from investing -23.9B
YoY -7.2%
-22.3B
YoY +5.1%
-23.5B
YoY -27.8%
-18.4B
YoY -35.1%
-13.6B
YoY +0.8%
Acquisitions 0.00
0.00
0.00
0.00
0.00
Other investing activities -118M
YoY -837.5%
16.0M
YoY -85.5%
110M
YoY +223.6%
-89.0M
YoY -122.5%
-40.0M
YoY +51.8%
+ Cash from financing 13.0B
YoY +85.4%
7.00B
YoY -42.4%
12.1B
YoY -0.7%
12.2B
YoY +110.6%
5.81B
YoY -5.9%
Long-term debt issued 23.4B
YoY -5.6%
24.8B
YoY +78.7%
13.9B
YoY +0.0%
13.9B
YoY -16.9%
16.7B
YoY +34.5%
Long-term debt repaid 10.3B
YoY +2.3%
10.1B
YoY +26.8%
7.98B
YoY +76.3%
4.53B
YoY -52.8%
9.59B
YoY +57.2%
Common stock issued 2.04B
YoY +4145.8%
48.0M
YoY -98.9%
4.51B
YoY +198.2%
1.51B
YoY +10714.3%
14.0M
Common stock repurchased 0.00
0.00
0.00
0.00
0.00
Dividends paid 4.68B
YoY +10.5%
4.24B
YoY +12.0%
3.78B
YoY +12.8%
3.35B
YoY +10.8%
3.02B
YoY +10.2%
Other financing activities -731M
YoY -22.4%
-597M
YoY +8.6%
-653M
YoY -48.4%
-440M
YoY +40.3%
-737M
YoY -81.5%
FX effect on cash 5.00M
YoY +135.7%
-14.0M
YoY -250.0%
-4.00M
YoY +42.9%
-7.00M
YoY -800.0%
1.00M
YoY +105.0%
Net change in cash 1.60B
YoY +179.5%
-2.02B
YoY -9509.5%
-21.0M
YoY -101.0%
2.13B
YoY +1023.9%
-230M
YoY -152.5%
Interest paid 3.50B
YoY +27.9%
2.74B
YoY +11.1%
2.46B
YoY +79.1%
1.38B
YoY +3.9%
1.32B
YoY -7.6%
Income taxes paid -1.27B
YoY -67.8%
-760M
YoY -336.8%
321M
YoY +1103.1%
-32.0M
YoY +53.6%
-69.0M
YoY -129.4%
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 Market cap 167B
YoY +13.4%
147B
YoY +18.3%
125B
YoY -25.0%
166B
YoY -9.3%
183B
YoY +21.2%
P/E 24.5×
YoY +15.3%
21.2×
YoY +29.9%
16.4×
YoY -62.3%
43.4×
YoY -15.4%
51.3×
YoY -1.0%
P/S 6.1×
YoY +2.4%
6.0×
YoY +31.0%
4.5×
YoY -45.7%
8.4×
YoY -22.0%
10.7×
YoY +27.8%
P/B 3.1×
YoY +4.1%
2.9×
YoY +11.2%
2.6×
YoY -38.5%
4.3×
YoY -12.7%
4.9×
YoY +18.9%
Earnings yield 4.1%
YoY -13.2%
4.7%
YoY -23.0%
6.1%
YoY +165.4%
2.3%
YoY +18.2%
1.9%
YoY +1.0%
Dividend yield 2.8%
YoY -1.6%
2.9%
YoY -6.7%
3.1%
YoY +51.4%
2.0%
YoY +23.3%
1.6%
YoY -9.1%
Source filing 10-K 10-K 10-K 10-K 10-K