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 28.5B
YoY +20.3%
23.7B
YoY +13.4%
20.9B
YoY +22.3%
17.1B
YoY +31.5%
13.0B
YoY +15.9%
+ Gross profit 4.28B
YoY +21.8%
3.51B
YoY +19.5%
2.94B
YoY +16.1%
2.53B
YoY +29.5%
1.95B
YoY +17.6%
Cost of revenue 24.2B
YoY +20.1%
20.2B
YoY +12.4%
17.9B
YoY +23.4%
14.5B
YoY +31.9%
11.0B
YoY +15.6%
Selling, general & administrative 2.19B
YoY +20.0%
1.82B
YoY +17.3%
1.56B
YoY +16.3%
1.34B
YoY +15.6%
1.16B
YoY +18.6%
Amortization of intangibles 499M
YoY +30.2%
383M
YoY +32.5%
289M
YoY -18.4%
354M
YoY +114.1%
165M
YoY +115.6%
Provision for credit losses 3.72M
YoY -13.1%
4.28M
YoY -27.8%
5.93M
YoY +1593.4%
350K
YoY -99.0%
34.9M
YoY +854.3%
Operating income 1.61B
YoY +19.7%
1.35B
YoY +19.4%
1.13B
YoY +29.3%
872M
YoY +31.4%
664M
YoY +8.5%
Interest expense 261M
YoY +29.0%
203M
YoY +8.4%
187M
YoY +50.3%
124M
YoY +80.5%
68.9M
YoY +53.1%
Interest & investment income 15.7M
YoY -51.5%
32.4M
YoY +199.2%
10.8M
YoY +315.6%
2.61M
YoY -18.4%
3.19M
YoY +30.4%
Other non-operating income 23.7M
YoY -33.8%
35.8M
YoY +98.4%
18.1M
YoY +138.9%
-46.4M
YoY -285.0%
25.1M
YoY +888.0%
Gain (loss) on equity securities —
0.00
0.00
YoY +100.0%
-91.5M
0.00
Pre-tax income 1.39B
YoY +14.6%
1.21B
YoY +25.0%
970M
YoY +37.8%
704M
YoY +13.0%
623M
YoY +9.0%
Income tax 348M
YoY +22.1%
285M
YoY +29.9%
219M
YoY +14.1%
192M
YoY +46.8%
131M
YoY +9.7%
+ Net income 1.03B
YoY +13.7%
905M
YoY +21.5%
745M
YoY +51.6%
491M
YoY +1.1%
486M
YoY +9.1%
Net income to non-controlling interest 13.5M
YoY -39.7%
22.5M
YoY +274.3%
6.00M
YoY -70.7%
20.5M
YoY +239.4%
6.03M
YoY -5.3%
Net income to common 1.03B
YoY +13.7%
905M
YoY +21.5%
745M
YoY +51.6%
491M
YoY +1.1%
486M
YoY +9.1%
+ EPS (diluted) $6.80
YoY +12.8%
$6.03
YoY +20.6%
$5.00
YoY +50.6%
$3.32
YoY -0.6%
$3.34
YoY +8.8%
EPS (basic) $6.91
YoY +12.2%
$6.16
YoY +20.1%
$5.13
YoY +50.0%
$3.42
YoY -0.9%
$3.45
YoY +9.5%
Weighted-avg shares (basic) 149M
YoY +1.3%
147M
YoY +1.2%
145M
YoY +1.2%
143M
YoY +1.9%
141M
YoY -0.4%
Weighted-avg shares (diluted) 151M
YoY +0.8%
150M
YoY +0.8%
149M
YoY +0.6%
148M
YoY +1.8%
145M
YoY +0.1%
Dividends per share $0.41
YoY +10.8%
$0.37
YoY +12.1%
$0.33
YoY +13.8%
$0.29
YoY +16.0%
$0.25
YoY +19.0%
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 9.90B
YoY +26.1%
7.85B
YoY +2.3%
7.68B
YoY +38.7%
5.54B
YoY +17.0%
4.73B
YoY +31.9%
Cash & equivalents 440M
YoY -40.8%
742M
YoY -42.5%
1.29B
YoY +201.1%
429M
YoY +87.0%
229M
YoY +24.1%
Accounts receivable 6.85B
YoY +32.4%
5.17B
YoY +17.2%
4.41B
YoY +20.0%
3.67B
YoY +8.1%
3.40B
YoY +25.2%
Inventory 370M
YoY +42.4%
260M
YoY +48.1%
176M
YoY +70.1%
103M
YoY +22.0%
84.7M
YoY +67.7%
Prepaid expenses 724M
YoY +54.3%
469M
YoY +21.2%
387M
YoY +55.1%
250M
YoY +16.1%
215M
YoY +17.3%
Other current assets 236M
YoY +17.2%
201M
—
—
—
+ Total assets 24.9B
YoY +33.4%
18.7B
YoY +15.1%
16.2B
YoY +20.6%
13.5B
YoY +4.7%
12.9B
YoY +53.1%
Operating lease right-of-use 401M
YoY +33.7%
300M
YoY +20.2%
249M
YoY +8.6%
230M
YoY -4.5%
241M
YoY -6.3%
Goodwill 7.32B
YoY +37.6%
5.32B
YoY +31.4%
4.05B
YoY +12.8%
3.59B
YoY +1.6%
3.53B
YoY +66.4%
Intangible assets 2.91B
YoY +56.2%
1.86B
YoY +36.6%
1.36B
YoY -6.6%
1.46B
YoY -19.0%
1.80B
YoY +313.4%
Long-term investments 412M
YoY +70.4%
242M
—
—
—
Deferred tax assets 92.4M
YoY +46.5%
63.1M
YoY +395.1%
12.7M
YoY +3.3%
12.3M
YoY -28.3%
17.2M
YoY -2.7%
Other non-current assets 944M
YoY +44.0%
656M
YoY +15.9%
566M
YoY -9.2%
623M
YoY -1.5%
632M
YoY +45.1%
+ Total current liabilities 8.72B
YoY +44.6%
6.03B
YoY +15.6%
5.21B
YoY +53.0%
3.41B
YoY +7.6%
3.16B
YoY +48.0%
Accounts payable 2.83B
YoY +35.1%
2.10B
YoY +3.4%
2.03B
YoY +55.7%
1.30B
YoY +4.1%
1.25B
YoY +56.8%
Accrued liabilities 4.58B
YoY +23.0%
3.72B
YoY +21.6%
3.06B
YoY +42.2%
2.15B
YoY -4.5%
2.25B
YoY +49.3%
Deferred revenue 3.26B
YoY +51.6%
2.15B
YoY +39.7%
1.54B
YoY +34.8%
1.14B
YoY +42.2%
803M
YoY +51.8%
Short-term & current debt 764M
YoY +1118.7%
62.7M
YoY -88.3%
535M
YoY +1327.4%
37.5M
YoY +179.4%
13.4M
YoY +27.4%
Current lease liability 114M
YoY +21.5%
94.2M
YoY +20.7%
78.0M
YoY +5.3%
74.1M
YoY -5.4%
78.3M
YoY -8.1%
Finance lease liability (current) 69.6M
YoY +498.0%
11.6M
YoY +49.9%
7.77M
YoY +442.0%
1.43M
YoY +24.0%
1.16M
YoY +36.6%
+ Total liabilities 15.9B
YoY +40.0%
11.4B
YoY +14.1%
9.95B
YoY +23.4%
8.07B
YoY +4.2%
7.74B
YoY +91.1%
Long-term debt 5.23B
YoY +27.6%
4.10B
YoY +11.9%
3.66B
YoY -0.8%
3.69B
YoY -0.9%
3.72B
YoY +217.2%
Non-current lease liability 310M
YoY +39.3%
222M
YoY +18.9%
187M
YoY +9.0%
172M
YoY +0.6%
170M
YoY -4.7%
Operating lease liability (total) 424M
YoY +34.0%
317M
YoY +19.4%
265M
YoY +7.9%
246M
YoY -1.3%
249M
YoY -5.8%
Finance lease liability (total) 93.1M
YoY +93.9%
48.0M
YoY +21.3%
39.6M
YoY +1017.4%
3.54M
YoY +39.1%
2.55M
YoY +14.3%
Finance lease liability 23.4M
YoY -35.5%
36.4M
YoY +14.3%
31.8M
YoY +1408.3%
2.11M
YoY +51.7%
1.39M
YoY +0.6%
Deferred tax liabilities 503M
YoY +42.3%
353M
YoY +39.1%
254M
YoY +11.5%
228M
YoY +19.2%
191M
YoY +14.8%
Other non-current liabilities 1.14B
YoY +75.2%
650M
YoY +2.2%
636M
YoY +12.1%
568M
YoY +16.5%
487M
YoY +24.6%
+ Total stockholders' equity 8.94B
YoY +22.1%
7.32B
YoY +16.7%
6.27B
YoY +16.5%
5.38B
YoY +5.3%
5.11B
YoY +17.7%
Common stock 2.00K
YoY +0.0%
2.00K
YoY +0.0%
2.00K
YoY +0.0%
2.00K
YoY +0.0%
2.00K
YoY +0.0%
Additional paid-in capital 4.28B
YoY +24.2%
3.44B
YoY +14.7%
3.00B
YoY +10.4%
2.72B
YoY +4.0%
2.62B
YoY +20.5%
Retained earnings 6.67B
YoY +16.9%
5.71B
YoY +17.5%
4.86B
YoY +16.7%
4.16B
YoY +12.1%
3.71B
YoY +13.8%
Treasury stock 1.71B
YoY +16.9%
1.46B
YoY +11.9%
1.31B
YoY +9.9%
1.19B
YoY +21.2%
980M
YoY +14.3%
Accumulated other comprehensive income -307M
YoY +17.6%
-373M
YoY -31.7%
-283M
YoY +8.9%
-311M
YoY -30.7%
-238M
YoY -2.0%
Non-controlling interest 89.6M
YoY +647.7%
12.0M
YoY +7.8%
11.1M
YoY -27.6%
15.4M
YoY +232.4%
4.62M
YoY -3.6%
Total equity incl. non-controlling 9.03B
YoY +23.2%
7.33B
YoY +16.7%
6.28B
YoY +16.4%
5.40B
YoY +5.5%
5.12B
YoY +17.7%
Total liabilities & equity 24.9B
YoY +33.4%
18.7B
YoY +15.1%
16.2B
YoY +20.6%
13.5B
YoY +4.7%
12.9B
YoY +53.1%
Common shares issued 180M
YoY +1.6%
177M
YoY +1.6%
174M
YoY +1.9%
171M
YoY +1.2%
169M
YoY +3.6%
Common shares outstanding 150M
YoY +1.3%
148M
YoY +1.5%
146M
YoY +1.8%
143M
YoY +0.2%
143M
YoY +3.1%
Shares outstanding (cover) 150M
YoY +1.0%
148M
YoY +1.7%
146M
YoY +1.2%
144M
YoY +0.9%
143M
YoY +3.1%
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 2.23B
YoY +7.1%
2.08B
YoY +32.1%
1.58B
YoY +39.4%
1.13B
YoY +94.1%
582M
YoY -47.8%
Depreciation & amortization 910M
YoY +22.6%
742M
YoY +20.9%
614M
YoY -4.8%
645M
YoY +53.2%
421M
YoY +39.4%
Intangible amortization 499M
YoY +30.2%
383M
YoY +32.5%
289M
YoY -18.4%
354M
YoY +114.1%
165M
YoY +115.6%
Share-based compensation 182M
YoY +20.9%
151M
YoY +18.7%
127M
YoY +20.0%
106M
YoY +19.6%
88.3M
YoY -3.7%
Deferred income taxes 37.6M
YoY +551.7%
-8.32M
YoY -318.2%
3.82M
YoY -90.9%
42.1M
YoY +61.3%
26.1M
YoY +143.4%
Change in inventory 122M
YoY +208.1%
39.5M
YoY +1502.3%
-2.82M
YoY -114.6%
19.3M
YoY +1463.4%
-1.42M
YoY +85.6%
Other operating activities 79.8M
YoY +435.6%
14.9M
YoY -32.5%
22.1M
YoY +236.7%
-16.2M
YoY -342.7%
6.66M
+ Cash from investing -3.83B
YoY -67.0%
-2.29B
YoY -131.8%
-990M
YoY -60.3%
-617M
YoY +78.7%
-2.90B
YoY -480.5%
Capital expenditure 609M
YoY +0.8%
604M
YoY +38.9%
435M
YoY +1.7%
428M
YoY +10.8%
386M
YoY +48.4%
Free cash flow 1.62B
YoY +9.7%
1.48B
YoY +29.4%
1.14B
YoY +62.4%
703M
YoY +257.5%
197M
YoY -77.0%
Acquisitions 3.05B
YoY +74.8%
1.75B
YoY +167.9%
652M
YoY +234.0%
195M
YoY -92.0%
2.45B
YoY +738.0%
Purchases of investments 149M
YoY +81.9%
81.9M
YoY +986.3%
7.54M
YoY -90.3%
78.1M
YoY -43.8%
139M
YoY +835.8%
Sales/maturities of investments 17.0M
YoY -41.8%
29.2M
YoY -30.8%
42.3M
YoY +104.8%
20.6M
YoY -29.1%
29.1M
YoY +108.5%
Proceeds from sale of PP&E —
—
—
62.1M
YoY +26.2%
49.2M
YoY +39.0%
Other investing activities -13.6M
YoY +55.3%
-30.5M
YoY -516.9%
7.31M
YoY +534.6%
1.15M
YoY +32.9%
867K
+ Cash from financing 1.27B
YoY +517.2%
-306M
YoY -213.8%
269M
YoY +186.3%
-311M
YoY -113.2%
2.36B
YoY +492.6%
Long-term debt issued 0.00
0.00
0.00
0.00
YoY -100.0%
1.49B
YoY +50.2%
Long-term debt repaid 0.00
0.00
0.00
0.00
0.00
Net short-term debt —
—
—
-15.7M
YoY -237.5%
11.4M
YoY +335.1%
Common stock issued 0.00
0.00
0.00
0.00
0.00
Common stock repurchased 135M
0.00
YoY -100.0%
350K
YoY -99.7%
128M
YoY +91.6%
66.7M
YoY -73.0%
Dividends paid 60.4M
YoY +11.5%
54.2M
YoY +13.5%
47.8M
YoY +16.3%
41.1M
YoY +20.7%
34.0M
YoY +17.8%
Other financing activities -59.5M
YoY -1455.7%
-3.82M
YoY -111.8%
32.5M
YoY +189.5%
-36.3M
YoY -217.5%
-11.4M
FX effect on cash —
—
—
-723K
YoY -270.1%
425K
YoY -76.0%
Net change in cash -303M
YoY +44.8%
-549M
YoY -163.7%
862M
YoY +328.1%
201M
YoY +346.6%
45.1M
YoY +164.2%
Interest paid 217M
YoY +30.7%
166M
YoY -5.4%
176M
YoY +65.8%
106M
YoY +101.1%
52.7M
YoY +64.1%
Income taxes paid 347M
YoY +153.9%
137M
YoY -45.0%
249M
YoY +122.8%
112M
YoY -11.0%
125M
YoY -45.8%
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 63.1B
YoY +34.8%
46.8B
YoY +49.4%
31.4B
YoY +54.0%
20.4B
YoY +24.5%
16.4B
YoY +64.2%
P/E 61.4×
YoY +18.6%
51.8×
YoY +15.0%
45.0×
YoY -4.2%
47.0×
YoY +39.6%
33.7×
YoY +50.5%
P/S 2.2×
YoY +12.1%
2.0×
YoY +23.2%
1.6×
YoY +30.8%
1.2×
YoY -2.6%
1.3×
YoY +41.7%
P/B 7.1×
YoY +10.4%
6.4×
YoY +22.2%
5.2×
YoY +33.6%
3.9×
YoY +22.5%
3.2×
YoY +39.5%
P/FCF 39.0×
YoY +22.9%
31.7×
YoY -25.2%
42.4×
YoY -36.2%
66.4×
YoY -20.3%
83.2×
YoY +615.0%
Earnings yield 1.6%
YoY -15.7%
1.9%
YoY -13.0%
2.2%
YoY +4.4%
2.1%
YoY -28.3%
3.0%
YoY -33.6%
FCF yield 2.6%
YoY -18.6%
3.2%
YoY +33.6%
2.4%
YoY +56.7%
1.5%
YoY +25.4%
1.2%
YoY -86.0%
Dividend yield 0.10%
YoY -17.0%
0.12%
YoY -23.4%
0.15%
YoY -24.9%
0.20%
YoY -6.7%
0.22%
YoY -25.2%
Source filing 10-K 10-K 10-K 10-K 10-K