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 126B
YoY +2.7%
122B
YoY -0.1%
122B
YoY +1.4%
121B
YoY -9.9%
134B
YoY -6.3%
Selling, general & administrative 28.9B
YoY +1.9%
28.4B
YoY -1.6%
28.9B
YoY -0.3%
29.0B
YoY -2.4%
29.7B
YoY -3.7%
Amortization of intangibles
—
—
—
—
4.29B
YoY -48.0%
Provision for credit losses 2.27B
YoY +15.3%
1.97B
YoY +0.0%
1.97B
YoY +5.6%
1.86B
YoY +50.3%
1.24B
YoY -31.0%
Operating income 24.2B
YoY +26.8%
19.0B
YoY -18.8%
23.5B
YoY +611.5%
-4.59B
YoY -117.7%
25.9B
YoY +209.3%
Interest expense 6.80B
YoY +0.7%
6.76B
YoY +0.8%
6.70B
YoY +9.8%
6.11B
YoY -9.1%
6.72B
YoY -13.1%
Other non-operating income 7.75B
YoY +220.5%
2.42B
YoY +70.8%
1.42B
YoY -75.6%
5.81B
YoY -38.1%
9.39B
YoY +962.8%
Equity-method income 1.90B
YoY -4.7%
1.99B
YoY +18.7%
1.68B
YoY -6.5%
1.79B
YoY +197.0%
603M
YoY +577.5%
Gain (loss) on equity securities 85.0M
YoY -59.3%
209M
YoY -18.7%
257M
YoY +183.2%
-309M
YoY -205.5%
293M
YoY +71.3%
Pre-tax income 27.0B
YoY +61.7%
16.7B
YoY -15.9%
19.8B
YoY +741.5%
-3.09B
YoY -110.6%
29.2B
YoY +8340.4%
Income tax 3.62B
YoY -18.5%
4.45B
YoY +5.2%
4.22B
YoY +11.8%
3.78B
YoY -29.9%
5.39B
YoY +361.9%
+ Net income 22.0B
YoY +100.5%
10.9B
YoY -24.0%
14.4B
YoY +268.9%
-8.52B
YoY -142.4%
20.1B
YoY +488.0%
Income from continuing operations —
10.7B
YoY -24.3%
14.2B
YoY +266.1%
-8.55B
YoY -138.7%
22.1B
YoY +793.4%
Discontinued operations —
0.00
0.00
YoY +100.0%
-181M
YoY +92.1%
-2.30B
YoY +0.1%
Net income to non-controlling interest 1.43B
YoY +9.8%
1.30B
YoY +6.7%
1.22B
YoY -16.7%
1.47B
YoY +5.1%
1.40B
YoY +3.2%
Preferred dividends 64.0M
YoY -68.3%
202M
YoY -2.9%
208M
—
—
Net income to common 21.9B
YoY +103.7%
10.7B
YoY -24.3%
14.2B
YoY +262.6%
-8.73B
YoY -143.9%
19.9B
YoY +470.2%
+ EPS (diluted) $3.04
YoY +104.0%
$1.49
YoY -24.4%
$1.97
YoY +274.3%
-$1.13
YoY -141.4%
$2.73
YoY +464.0%
EPS (basic) $3.04
YoY +104.0%
$1.49
YoY -24.4%
$1.97
YoY +274.3%
-$1.13
YoY -140.8%
$2.77
YoY +469.3%
Weighted-avg shares (basic) 7.17B
YoY -0.4%
7.20B
YoY +0.3%
7.18B
YoY +0.2%
7.17B
YoY -0.0%
7.17B
YoY +0.2%
Weighted-avg shares (diluted) 7.18B
YoY -0.3%
7.20B
YoY -0.7%
7.26B
YoY -4.3%
7.59B
YoY +1.1%
7.50B
YoY +0.5%
Dividends per share $1.11
YoY +0.0%
$1.11
YoY +0.0%
$1.11
YoY +0.0%
$1.11
YoY -46.6%
$2.08
YoY +0.0%
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 48.7B
YoY +56.4%
31.2B
YoY -14.5%
36.5B
YoY +10.1%
33.1B
YoY -80.6%
171B
YoY +228.3%
Cash & equivalents 18.2B
YoY +452.9%
3.30B
YoY -50.9%
6.72B
YoY +81.6%
3.70B
YoY -80.7%
19.2B
YoY +142.6%
Accounts receivable 8.84B
YoY -8.2%
9.64B
YoY -6.3%
10.3B
YoY -10.3%
11.5B
YoY -6.9%
12.3B
YoY -39.1%
Inventory 2.42B
YoY +6.6%
2.27B
YoY +4.3%
2.18B
YoY -30.3%
3.12B
—
Prepaid expenses 19.2B
YoY +20.5%
16.0B
YoY -7.6%
17.3B
YoY +16.5%
14.8B
YoY -8.1%
16.1B
YoY -12.1%
Other current assets —
—
17.3B
YoY +16.5%
14.8B
YoY -8.1%
16.1B
YoY -12.1%
+ Total assets 420B
YoY +6.4%
395B
YoY -3.0%
407B
YoY +1.0%
403B
YoY -27.0%
552B
YoY +4.9%
Operating lease right-of-use 22.6B
YoY +8.3%
20.9B
YoY +0.0%
20.9B
YoY -4.2%
21.8B
YoY -0.0%
21.8B
YoY -11.7%
Goodwill 63.4B
YoY -0.0%
63.4B
YoY -6.5%
67.9B
YoY -0.1%
67.9B
YoY -26.8%
92.7B
YoY -0.1%
Deferred tax assets 72.0M
YoY -10.0%
80.0M
YoY -3.6%
83.0M
YoY -3.5%
86.0M
YoY +855.6%
9.00M
YoY -95.5%
Other non-current assets 19.3B
YoY +8.4%
17.8B
YoY -9.0%
19.6B
YoY -0.1%
19.6B
YoY +1.9%
19.3B
YoY -18.5%
+ Total current liabilities 53.8B
YoY +14.7%
46.9B
YoY -8.3%
51.1B
YoY -9.0%
56.2B
YoY -47.1%
106B
YoY +67.5%
Accounts payable 29.9B
YoY +9.0%
27.4B
YoY +0.5%
27.3B
YoY -12.2%
31.1B
YoY +5.4%
29.5B
YoY -7.3%
Accrued liabilities 38.5B
YoY +8.0%
35.7B
YoY -0.5%
35.9B
YoY -15.9%
42.6B
YoY +9.1%
39.1B
YoY -21.9%
Deferred revenue 4.27B
YoY +4.1%
4.10B
YoY +8.5%
3.78B
YoY -3.6%
3.92B
—
Short-term & current debt 9.01B
YoY +77.1%
5.09B
YoY -46.3%
9.48B
YoY +26.9%
7.47B
YoY -69.7%
24.6B
YoY +609.5%
Current lease liability 3.58B
YoY +1.4%
3.53B
YoY +0.3%
3.52B
YoY -0.6%
3.55B
YoY +4.5%
3.39B
YoY -4.1%
Other current liabilities —
—
0.00
YoY -100.0%
130M
YoY -96.7%
3.97B
YoY -35.8%
Finance lease liability (current) 190M
YoY +6.1%
179M
YoY -2.2%
183M
YoY +7.6%
170M
YoY +33.9%
127M
YoY -32.8%
Long-term debt 135B
YoY +10.3%
122B
YoY -8.5%
133B
YoY +0.1%
133B
YoY -20.5%
167B
YoY +7.9%
Non-current lease liability 18.9B
YoY +8.9%
17.4B
YoY -1.0%
17.6B
YoY -5.8%
18.7B
YoY -1.6%
19.0B
YoY -14.6%
Operating lease liability (total) 22.5B
YoY +7.6%
20.9B
YoY -0.8%
21.1B
YoY -5.0%
22.2B
YoY -0.6%
22.3B
YoY -13.2%
Finance lease liability (total) 1.38B
YoY -2.4%
1.42B
YoY -23.0%
1.84B
YoY +1.2%
1.82B
YoY +15.8%
1.57B
YoY -22.9%
Finance lease liability 1.19B
YoY -3.6%
1.24B
YoY -25.3%
1.66B
YoY +0.5%
1.65B
YoY +14.2%
1.44B
YoY -21.9%
Deferred tax liabilities 58.3B
YoY -1.1%
58.9B
YoY +0.5%
58.7B
YoY +2.9%
57.0B
YoY +6.1%
53.8B
YoY -11.1%
Other non-current liabilities 25.1B
YoY +5.0%
23.9B
YoY +0.9%
23.7B
YoY -17.9%
28.8B
YoY +14.3%
25.2B
YoY -11.0%
+ Total stockholders' equity 126B
YoY +7.0%
118B
YoY +0.7%
117B
YoY +10.3%
106B
YoY -42.1%
184B
YoY +2.6%
Common stock 7.62B
YoY +0.0%
7.62B
YoY +0.0%
7.62B
YoY +0.0%
7.62B
YoY +0.0%
7.62B
YoY +0.0%
Additional paid-in capital 107B
YoY -2.4%
109B
YoY -4.7%
115B
YoY -7.4%
124B
YoY -5.0%
130B
YoY -0.0%
Retained earnings 15.8B
YoY +742.8%
1.87B
YoY +137.3%
-5.01B
YoY +74.2%
-19.4B
YoY -145.8%
42.4B
YoY +13.1%
Treasury stock 18.5B
YoY +23.3%
15.0B
YoY -6.9%
16.1B
YoY -5.6%
17.1B
YoY -1.1%
17.3B
YoY -3.5%
Accumulated other comprehensive income -860M
YoY -208.2%
795M
YoY -65.4%
2.30B
YoY -16.8%
2.77B
YoY -21.6%
3.53B
YoY -18.5%
Non-controlling interest 16.0B
YoY +15.0%
13.9B
YoY -1.9%
14.1B
YoY +57.9%
8.96B
YoY -48.9%
17.5B
YoY -0.3%
Total equity incl. non-controlling 126B
YoY +7.0%
118B
YoY +0.7%
117B
YoY +10.3%
106B
YoY -42.1%
184B
YoY +2.6%
Total liabilities & equity 420B
YoY +6.4%
395B
YoY -3.0%
407B
YoY +1.0%
403B
YoY -27.0%
552B
YoY +4.9%
Common shares issued 7.62B
YoY -0.0%
7.62B
YoY +0.0%
7.62B
YoY +0.0%
7.62B
YoY +0.0%
7.62B
YoY +0.0%
Common shares outstanding 7.62B
YoY +0.0%
7.62B
YoY +0.0%
7.62B
YoY +0.0%
7.62B
YoY +0.0%
7.62B
YoY +0.0%
Shares outstanding (cover) 7.00B
YoY -2.5%
7.18B
YoY +0.4%
7.15B
YoY +0.3%
7.13B
YoY -0.2%
7.14B
YoY +0.2%
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 40.3B
YoY +3.9%
38.8B
YoY +1.2%
38.3B
YoY +7.0%
35.8B
YoY -14.6%
42.0B
YoY -2.7%
Depreciation & amortization 20.9B
YoY +1.5%
20.6B
YoY +9.6%
18.8B
YoY +4.2%
18.0B
YoY +0.9%
17.9B
YoY -20.7%
Intangible amortization
—
—
—
—
4.29B
YoY -48.0%
Deferred income taxes —
1.57B
YoY -48.3%
3.04B
YoY +2.1%
2.98B
YoY -59.9%
7.41B
YoY +245.5%
+ Cash from investing -18.8B
YoY -7.4%
-17.5B
YoY +11.0%
-19.7B
—
-32.1B
YoY -136.9%
Capital expenditure 20.8B
YoY +2.9%
20.3B
YoY +13.5%
17.9B
YoY -9.0%
19.6B
YoY +26.3%
15.5B
YoY +5.8%
Free cash flow 19.4B
YoY +5.0%
18.5B
YoY -9.5%
20.5B
YoY +26.4%
16.2B
YoY -38.7%
26.4B
YoY -7.1%
Acquisitions 379M
YoY -0.3%
380M
YoY -87.1%
2.94B
YoY -71.2%
10.2B
YoY -59.9%
25.5B
YoY +1466.3%
Other investing activities 955M
YoY +124.7%
425M
YoY +406.0%
84.0M
YoY +2700.0%
3.00M
YoY +150.0%
-6.00M
YoY +98.5%
+ Cash from financing -6.39B
YoY +74.2%
-24.7B
YoY -58.2%
-15.6B
—
1.58B
YoY +104.9%
Long-term debt issued 14.0B
YoY +73726.3%
19.0M
YoY -99.8%
10.0B
YoY +235.8%
2.98B
YoY -70.0%
9.93B
YoY -69.0%
Long-term debt repaid 5.53B
YoY -46.3%
10.3B
YoY -14.5%
12.0B
YoY -52.1%
25.1B
YoY +726.5%
3.04B
YoY -92.2%
Common stock issued 0.00
0.00
0.00
0.00
0.00
Common stock repurchased 4.50B
YoY +1993.0%
215M
YoY +10.8%
194M
YoY -78.2%
890M
YoY +340.6%
202M
YoY -96.3%
Dividends paid 8.18B
YoY -0.3%
8.21B
YoY +0.9%
8.14B
YoY -17.5%
9.86B
YoY -34.6%
15.1B
YoY +0.7%
Other financing activities -1.13B
YoY +49.6%
-2.23B
YoY +1.6%
-2.27B
YoY +29.5%
-3.22B
YoY -44.4%
-2.23B
YoY +50.4%
Net change in cash
—
—
—
—
11.4B
YoY +572.0%
Interest paid 6.63B
YoY -7.1%
7.13B
YoY -3.2%
7.37B
YoY -5.2%
7.77B
YoY +3.8%
7.49B
YoY -6.6%
Income taxes paid 1.35B
YoY -44.9%
2.46B
YoY +53.6%
1.60B
YoY +170.1%
592M
YoY +134.9%
252M
YoY -56.3%
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 174B
YoY +6.4%
163B
YoY +36.2%
120B
YoY -8.6%
131B
YoY -1.1%
133B
YoY -14.3%
P/E 7.9×
YoY -46.9%
14.9×
—
5.1×
YoY -23.5%
6.6×
P/S 1.4×
YoY +3.6%
1.3×
YoY +35.6%
1.0×
YoY -9.5%
1.1×
YoY +10.0%
1.0×
YoY -8.6%
P/B 1.4×
YoY -0.5%
1.4×
YoY +35.8%
1.0×
YoY +8.6%
0.9×
YoY +29.9%
0.7×
YoY -16.5%
P/FCF 8.9×
YoY +1.3%
8.8×
YoY +45.8%
6.1×
YoY +22.0%
5.0×
YoY -1.1%
5.0×
YoY -7.8%
Earnings yield 12.6%
YoY +88.5%
6.7%
—
19.8%
YoY +30.7%
15.1%
FCF yield 11.2%
YoY -1.3%
11.3%
YoY -31.4%
16.5%
YoY -18.0%
20.1%
YoY +1.1%
19.9%
YoY +8.4%
Dividend yield 4.5%
YoY -8.3%
4.9%
YoY -26.3%
6.6%
YoY +9.7%
6.0%
YoY -46.1%
11.2%
YoY +16.9%
Source filing 10-K 10-K 10-K 10-K 10-K