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 62.6B
YoY -1.6%
63.6B
YoY +6.8%
59.6B
YoY -35.1%
91.8B
YoY +24.7%
73.6B
YoY +76.8%
Cost of revenue 16.1B
YoY -10.0%
17.9B
YoY -28.5%
25.0B
YoY -27.3%
34.3B
YoY +11.4%
30.8B
YoY +263.3%
Research & development 10.4B
YoY -3.6%
10.8B
YoY +1.3%
10.7B
YoY -6.6%
11.4B
YoY +10.3%
10.4B
YoY +19.0%
Selling, general & administrative 13.8B
YoY -6.4%
14.7B
YoY -0.3%
14.8B
YoY +8.0%
13.7B
YoY +7.7%
12.7B
YoY +9.5%
Restructuring 1.09B
YoY -45.0%
1.99B
YoY +1.0%
1.97B
YoY +123.1%
882M
YoY +19.0%
741M
YoY +38.5%
Amortization of intangibles —
5.30B
YoY +12.8%
4.70B
YoY +30.6%
3.60B
YoY -2.7%
3.70B
YoY +8.8%
Interest expense 2.67B
YoY -13.6%
3.09B
YoY +39.9%
2.21B
YoY +78.4%
1.24B
YoY -4.1%
1.29B
YoY -10.9%
Interest & investment income 603M
YoY +10.6%
545M
YoY -66.4%
1.62B
YoY +547.0%
251M
YoY +597.2%
36.0M
YoY -50.7%
Other non-operating income -6.72B
YoY -53.2%
-4.39B
YoY -1876.6%
-222M
YoY +79.1%
-1.06B
YoY -121.8%
4.88B
YoY +502.1%
Gain (loss) on equity securities -67.0M
YoY -106.6%
1.01B
YoY -36.6%
1.59B
YoY +224.9%
-1.27B
YoY -194.7%
1.34B
YoY +148.9%
Pre-tax income 7.52B
YoY -6.3%
8.02B
YoY +658.3%
1.06B
YoY -97.0%
34.7B
YoY +42.9%
24.3B
YoY +245.5%
Income tax -266M
YoY -850.0%
-28.0M
YoY +97.5%
-1.11B
YoY -133.5%
3.33B
YoY +79.7%
1.85B
YoY +400.5%
+ Net income 7.77B
YoY -3.2%
8.03B
YoY +279.0%
2.12B
YoY -93.2%
31.4B
YoY +42.7%
22.0B
YoY +140.0%
Income from continuing operations
—
—
—
—
22.4B
YoY +238.1%
Discontinued operations 25.0M
YoY +127.3%
11.0M
YoY +173.3%
-15.0M
YoY -350.0%
6.00M
YoY +101.4%
-434M
YoY -117.2%
Net income to non-controlling interest 41.0M
YoY +32.3%
31.0M
YoY -20.5%
39.0M
YoY +11.4%
35.0M
YoY -22.2%
45.0M
YoY +25.0%
Net income to common 7.77B
YoY -3.2%
8.03B
YoY +279.0%
2.12B
YoY -93.2%
31.4B
YoY +42.7%
22.0B
YoY +140.0%
+ EPS (diluted) $1.36
YoY -3.5%
$1.41
YoY +281.1%
$0.37
YoY -93.2%
$5.47
YoY +42.1%
$3.85
YoY +136.2%
EPS (basic) $1.37
YoY -3.5%
$1.42
YoY +273.7%
$0.38
YoY -93.2%
$5.59
YoY +42.6%
$3.92
YoY +137.6%
Weighted-avg shares (basic) 5.68B
YoY +0.3%
5.66B
YoY +0.4%
5.64B
YoY +0.6%
5.61B
YoY +0.1%
5.60B
YoY +0.8%
Weighted-avg shares (diluted) 5.71B
YoY +0.2%
5.70B
YoY -0.2%
5.71B
YoY -0.4%
5.73B
YoY +0.4%
5.71B
YoY +1.3%
Dividends per share $1.72
YoY +1.8%
$1.69
YoY +2.4%
$1.65
YoY +2.5%
$1.61
YoY +2.5%
$1.57
YoY +2.6%
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 42.9B
YoY -14.8%
50.4B
YoY +16.2%
43.3B
YoY -15.5%
51.3B
YoY -14.1%
59.7B
YoY +70.2%
Cash & equivalents 1.14B
YoY +9.5%
1.04B
YoY -63.4%
2.85B
YoY +585.8%
416M
YoY -78.6%
1.94B
YoY +8.8%
Accounts receivable 11.9B
YoY +3.6%
11.5B
YoY -0.9%
11.6B
YoY +5.6%
11.0B
YoY -4.6%
11.5B
YoY +45.1%
Inventory 10.7B
YoY -1.8%
10.9B
YoY +6.5%
10.2B
YoY +13.5%
8.98B
YoY -0.9%
9.06B
YoY +13.0%
Other current assets 2.81B
YoY -34.0%
4.25B
YoY -13.4%
4.91B
YoY -2.1%
5.02B
YoY +31.3%
3.82B
YoY +4.8%
+ Total assets 208B
YoY -2.5%
213B
YoY -5.8%
227B
YoY +14.9%
197B
YoY +8.7%
181B
YoY +17.7%
Property, plant & equipment 19.3B
YoY +5.0%
18.4B
YoY -2.9%
18.9B
YoY +16.4%
16.3B
YoY +9.4%
14.9B
YoY +8.3%
Operating lease right-of-use 2.21B
YoY -3.3%
2.29B
YoY -21.7%
2.92B
YoY -2.6%
3.00B
YoY +5.7%
2.84B
YoY +104.8%
Goodwill 71.3B
YoY +4.0%
68.5B
YoY +1.1%
67.8B
YoY +31.9%
51.4B
YoY +4.4%
49.2B
YoY -0.7%
Intangible assets 53.7B
YoY -3.0%
55.4B
YoY -14.6%
64.9B
YoY +49.6%
43.4B
YoY +72.5%
25.1B
YoY -11.3%
Long-term investments —
2.23B
YoY -85.5%
15.4B
YoY +2.0%
15.1B
YoY -30.0%
21.5B
YoY +6.2%
Other non-current assets 9.63B
YoY -1.9%
9.82B
YoY -21.3%
12.5B
YoY -5.3%
13.2B
YoY +71.4%
7.68B
YoY +57.4%
+ Total current liabilities 37.0B
YoY -14.0%
43.0B
YoY -10.0%
47.8B
YoY +13.4%
42.1B
YoY -1.2%
42.7B
YoY +64.6%
Accounts payable 5.24B
YoY -7.0%
5.63B
YoY -16.1%
6.71B
YoY -1.5%
6.81B
YoY +22.1%
5.58B
YoY +30.2%
Deferred revenue 784M
YoY -48.1%
1.51B
YoY -44.0%
2.70B
YoY +7.1%
2.52B
YoY -17.8%
3.07B
YoY +175.6%
Short-term & current debt 3.00B
YoY -20.0%
3.75B
YoY +66.2%
2.25B
YoY -12.0%
2.56B
YoY +56.5%
1.64B
YoY -18.3%
Current lease liability 330M
YoY -7.3%
356M
YoY -32.4%
527M
YoY -15.0%
620M
YoY +38.1%
449M
YoY +40.3%
Other current liabilities 19.4B
YoY -1.5%
19.7B
YoY -4.0%
20.5B
YoY -9.0%
22.6B
YoY -9.5%
24.9B
YoY +115.7%
+ Total liabilities 121B
YoY -2.8%
125B
YoY -9.0%
137B
YoY +35.5%
101B
YoY -2.6%
104B
YoY +14.6%
Long-term debt 61.6B
YoY +7.4%
57.4B
YoY -6.7%
61.5B
YoY +87.1%
32.9B
YoY -9.1%
36.2B
YoY -2.5%
Non-current lease liability 2.29B
YoY +0.2%
2.29B
YoY -12.9%
2.63B
YoY +1.1%
2.60B
YoY +3.5%
2.51B
YoY +126.5%
Operating lease liability (total) 2.62B
YoY -0.8%
2.64B
YoY -16.2%
3.15B
YoY -2.0%
3.22B
YoY +8.7%
2.96B
YoY +106.3%
Deferred tax liabilities 2.40B
YoY +13.1%
2.12B
YoY +231.6%
640M
YoY -37.4%
1.02B
YoY +193.1%
349M
YoY -91.4%
Other non-current liabilities 14.7B
YoY +4.1%
14.2B
YoY -14.4%
16.5B
YoY +25.5%
13.2B
YoY +35.3%
9.74B
YoY +46.1%
+ Total stockholders' equity 86.5B
YoY -2.0%
88.2B
YoY -0.9%
89.0B
YoY -6.9%
95.7B
YoY +23.9%
77.2B
YoY +22.1%
Preferred stock —
—
0.00
0.00
0.00
Common stock 481M
YoY +0.2%
480M
YoY +0.4%
478M
YoY +0.4%
476M
YoY +0.6%
473M
YoY +0.6%
Additional paid-in capital 94.5B
YoY +0.9%
93.6B
YoY +1.0%
92.6B
YoY +0.9%
91.8B
YoY +1.3%
90.6B
YoY +2.2%
Retained earnings 115B
YoY -1.8%
117B
YoY -1.4%
118B
YoY -5.8%
126B
YoY +21.5%
103B
YoY +14.4%
Treasury stock 115B
YoY +0.2%
115B
YoY +0.2%
114B
YoY +0.5%
114B
YoY +2.3%
111B
YoY +0.3%
Accumulated other comprehensive income -8.07B
YoY -2.9%
-7.84B
YoY +1.5%
-7.96B
YoY +4.1%
-8.30B
YoY -40.8%
-5.90B
YoY -11.1%
Non-controlling interest 299M
YoY +1.7%
294M
YoY +7.3%
274M
YoY +7.0%
256M
YoY -2.3%
262M
YoY +11.5%
Total equity incl. non-controlling 86.8B
YoY -1.9%
88.5B
YoY -0.9%
89.3B
YoY -6.9%
95.9B
YoY +23.8%
77.5B
YoY +22.0%
Total liabilities & equity 208B
YoY -2.5%
213B
YoY -5.8%
227B
YoY +14.9%
197B
YoY +8.7%
181B
YoY +17.7%
Common shares issued 9.62B
YoY +0.3%
9.59B
YoY +0.3%
9.56B
YoY +0.5%
9.52B
YoY +0.5%
9.47B
YoY +0.7%
Shares outstanding (cover) 5.69B
YoY +0.3%
5.67B
YoY +0.4%
5.65B
YoY +0.5%
5.62B
YoY -0.1%
5.62B
YoY +0.8%
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 11.7B
YoY -8.2%
12.7B
YoY +46.5%
8.70B
YoY -70.3%
29.3B
YoY -10.2%
32.6B
YoY +126.2%
Depreciation & amortization 6.59B
YoY -6.0%
7.01B
YoY +11.5%
6.29B
YoY +24.2%
5.06B
YoY -2.4%
5.19B
YoY +10.9%
Intangible amortization —
5.30B
YoY +12.8%
4.70B
YoY +30.6%
3.60B
YoY -2.7%
3.70B
YoY +8.8%
Share-based compensation 799M
YoY -8.9%
877M
YoY +67.0%
525M
YoY -39.8%
872M
YoY -26.2%
1.18B
YoY +56.6%
Deferred income taxes -2.13B
YoY -1.5%
-2.10B
YoY +38.9%
-3.44B
YoY +8.6%
-3.76B
YoY +12.3%
-4.29B
YoY -172.6%
Change in receivables 263M
YoY +141.3%
109M
YoY +131.4%
-347M
YoY -33.0%
-261M
YoY -106.8%
3.81B
YoY +198.9%
Change in inventory -561M
YoY -165.7%
854M
YoY -26.9%
1.17B
YoY +97.8%
591M
YoY -47.5%
1.13B
YoY +44.6%
+ Cash from investing -1.35B
YoY -150.9%
2.65B
YoY +108.2%
-32.3B
YoY -104.5%
-15.8B
YoY +30.0%
-22.5B
YoY -427.9%
Capital expenditure 2.63B
YoY -9.6%
2.91B
YoY -25.5%
3.91B
YoY +20.7%
3.24B
YoY +19.4%
2.71B
YoY +21.8%
Free cash flow 9.07B
YoY -7.7%
9.84B
YoY +105.2%
4.79B
YoY -81.6%
26.0B
YoY -12.8%
29.9B
YoY +145.3%
Acquisitions 6.93B
0.00
YoY -100.0%
43.4B
YoY +88.9%
23.0B
0.00
Other investing activities -165M
YoY -8150.0%
-2.00M
YoY -101.1%
179M
YoY -6.8%
192M
YoY -37.0%
305M
YoY +15.1%
+ Cash from financing -10.3B
YoY +39.9%
-17.1B
YoY -165.8%
26.1B
YoY +275.7%
-14.8B
YoY -51.1%
-9.82B
YoY -1.7%
Long-term debt issued 9.68B
0.00
YoY -100.0%
30.8B
0.00
YoY -100.0%
997M
YoY -80.9%
Long-term debt repaid 6.76B
YoY +200.3%
2.25B
YoY -12.4%
2.57B
YoY -22.1%
3.30B
YoY +64.6%
2.00B
YoY -49.9%
Common stock issued 0.00
0.00
0.00
0.00
0.00
Common stock repurchased 0.00
0.00
0.00
YoY -100.0%
2.00B
0.00
Dividends paid 9.77B
YoY +2.7%
9.51B
YoY +2.9%
9.25B
YoY +2.9%
8.98B
YoY +2.9%
8.73B
YoY +3.4%
Other financing activities -458M
YoY +2.3%
-469M
YoY +25.7%
-631M
YoY -88.4%
-335M
YoY -2193.8%
16.0M
YoY +103.6%
FX effect on cash 41.0M
YoY +162.1%
-66.0M
YoY -65.0%
-40.0M
YoY +75.8%
-165M
YoY -179.7%
-59.0M
YoY -637.5%
Net change in cash 91.0M
YoY +105.0%
-1.81B
YoY -173.9%
2.45B
YoY +261.6%
-1.51B
YoY -1052.8%
159M
YoY -66.5%
Interest paid 2.74B
YoY -15.1%
3.23B
YoY +45.7%
2.21B
YoY +53.6%
1.44B
YoY -1.7%
1.47B
YoY -10.6%
Income taxes paid 4.69B
YoY +30.0%
3.60B
YoY +14.6%
3.15B
YoY -60.0%
7.87B
YoY +5.9%
7.43B
YoY +135.6%
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 142B
YoY -5.8%
150B
YoY -7.5%
163B
YoY -43.5%
288B
YoY -13.4%
332B
YoY +61.7%
P/E 18.2×
YoY -2.7%
18.7×
YoY +20.7%
15.5×
YoY +60.5%
9.7×
YoY -36.1%
15.1×
YoY -32.6%
P/S 2.3×
YoY -4.3%
2.4×
YoY +1.6%
2.3×
YoY -25.4%
3.1×
YoY -30.8%
4.5×
YoY -8.5%
P/B 1.6×
YoY -3.9%
1.7×
YoY +1.6%
1.7×
YoY -46.0%
3.1×
YoY -27.8%
4.3×
YoY +32.5%
P/FCF 15.6×
YoY +2.1%
15.3×
YoY -23.1%
19.9×
YoY +61.5%
12.3×
YoY +10.7%
11.1×
YoY -34.1%
Earnings yield 5.5%
YoY +2.8%
5.3%
YoY -17.2%
6.4%
YoY -37.7%
10.4%
YoY +56.4%
6.6%
YoY +48.4%
FCF yield 6.4%
YoY -2.0%
6.5%
YoY +30.0%
5.0%
YoY -38.1%
8.1%
YoY -9.7%
9.0%
YoY +51.7%
Dividend yield 6.9%
YoY +8.4%
6.4%
YoY +11.1%
5.7%
YoY +82.4%
3.1%
YoY +18.2%
2.7%
YoY -36.0%
Source filing 10-K 10-K 10-K 10-K 10-K