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 138B
YoY +2.5%
135B
YoY +0.6%
134B
YoY -2.1%
137B
YoY +2.4%
134B
YoY +4.1%
Selling, general & administrative 33.8B
YoY -0.9%
34.1B
YoY +4.2%
32.7B
YoY +8.7%
30.1B
YoY +5.2%
28.7B
YoY -9.2%
Amortization of intangibles 3.00B
YoY +7.8%
2.78B
YoY +3.5%
2.69B
YoY +7.2%
2.51B
YoY +20.1%
2.09B
YoY -14.6%
Provision for credit losses 2.35B
YoY +0.5%
2.34B
YoY +5.6%
2.21B
YoY +37.4%
1.61B
YoY +104.2%
789M
YoY -42.8%
Operating income 29.3B
YoY +2.0%
28.7B
YoY +25.4%
22.9B
YoY -24.9%
30.5B
YoY -6.1%
32.4B
YoY +12.7%
Interest expense 6.69B
YoY +0.7%
6.65B
YoY +20.4%
5.52B
YoY +52.9%
3.61B
YoY +3.7%
3.48B
YoY -17.9%
Other non-operating income 107M
YoY -89.2%
995M
YoY +417.9%
-313M
YoY -122.8%
1.37B
YoY +340.1%
312M
YoY +157.9%
Equity-method income 0.00
YoY +100.0%
-53.0M
YoY +0.0%
-53.0M
YoY -220.5%
44.0M
YoY -69.7%
145M
YoY +422.2%
Pre-tax income 22.7B
YoY -1.3%
23.0B
YoY +35.3%
17.0B
YoY -39.9%
28.3B
YoY -3.9%
29.4B
YoY +22.8%
Income tax 5.06B
YoY +0.7%
5.03B
YoY +2.8%
4.89B
YoY -25.0%
6.52B
YoY -4.1%
6.80B
YoY +21.1%
+ Net income 17.2B
YoY -1.9%
17.5B
YoY +50.7%
11.6B
YoY -45.4%
21.3B
YoY -3.7%
22.1B
YoY +24.0%
Net income to non-controlling interest 434M
YoY -2.0%
443M
YoY -7.9%
481M
YoY -2.2%
492M
YoY -11.0%
553M
YoY +1.1%
+ EPS (diluted) $4.06
YoY -1.9%
$4.14
YoY +50.5%
$2.75
YoY -45.7%
$5.06
YoY -4.9%
$5.32
YoY +23.7%
EPS (basic) $4.06
YoY -2.2%
$4.15
YoY +50.4%
$2.76
YoY -45.5%
$5.06
YoY -4.9%
$5.32
YoY +23.7%
Weighted-avg shares (basic) 4.23B
YoY +0.2%
4.22B
YoY +0.2%
4.21B
YoY +0.2%
4.20B
YoY +1.3%
4.15B
YoY +0.2%
Weighted-avg shares (diluted) 4.23B
YoY +0.2%
4.22B
YoY +0.2%
4.21B
YoY +0.3%
4.20B
YoY +1.3%
4.15B
YoY +0.2%
Dividends per share $2.73
YoY +1.9%
$2.69
YoY +1.9%
$2.63
YoY +1.9%
$2.58
YoY +2.0%
$2.54
YoY +2.0%
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 56.9B
YoY +40.5%
40.5B
YoY +10.1%
36.8B
YoY -2.8%
37.9B
YoY +3.1%
36.7B
YoY -32.7%
Cash & equivalents 19.0B
YoY +354.2%
4.19B
YoY +103.1%
2.06B
YoY -20.7%
2.60B
YoY -10.8%
2.92B
YoY -86.8%
Accounts receivable
—
—
—
—
23.8B
YoY -0.3%
Inventory 2.44B
YoY +8.6%
2.25B
YoY +9.2%
2.06B
YoY -13.9%
2.39B
YoY -21.8%
3.06B
YoY +70.1%
Prepaid expenses 8.34B
YoY +4.6%
7.97B
YoY +4.8%
7.61B
YoY -9.0%
8.36B
YoY +21.0%
6.91B
YoY +2.9%
+ Total assets 404B
YoY +5.1%
385B
YoY +1.2%
380B
YoY +0.2%
380B
YoY +3.6%
367B
YoY +15.8%
Property, plant & equipment 109B
YoY +0.9%
109B
YoY +0.2%
108B
YoY +0.8%
107B
YoY +7.8%
99.7B
YoY +5.1%
Operating lease right-of-use 23.5B
YoY -4.0%
24.5B
YoY -1.0%
24.7B
YoY -5.4%
26.1B
YoY -6.3%
27.9B
YoY +23.8%
Goodwill 22.8B
YoY +0.0%
22.8B
YoY -0.0%
22.8B
YoY -20.3%
28.7B
YoY +0.2%
28.6B
YoY +15.5%
Intangible assets 10.5B
YoY -6.0%
11.1B
YoY +0.7%
11.1B
YoY -3.5%
11.5B
YoY -1.8%
11.7B
YoY +24.1%
Other non-current assets 23.2B
YoY +17.6%
19.8B
YoY -0.6%
19.9B
YoY +15.2%
17.3B
YoY +29.5%
13.3B
YoY +22.5%
+ Total current liabilities 62.4B
YoY -3.7%
64.8B
YoY +21.7%
53.2B
YoY +6.1%
50.2B
YoY +6.4%
47.2B
YoY +18.9%
Accounts payable 12.2B
YoY +16.6%
10.4B
YoY +4.0%
10.0B
YoY +14.5%
8.75B
YoY +8.8%
8.04B
YoY +20.6%
Accrued liabilities 4.53B
YoY -10.4%
5.06B
YoY -2.5%
5.19B
YoY -33.7%
7.82B
YoY -14.2%
9.12B
YoY +50.8%
Deferred revenue 7.58B
YoY +1.1%
7.49B
YoY +7.7%
6.96B
YoY +5.7%
6.58B
YoY +8.8%
6.05B
YoY +25.0%
Short-term & current debt 18.6B
YoY -17.7%
22.6B
YoY +74.5%
13.0B
YoY +30.2%
9.96B
YoY +33.9%
7.44B
YoY +26.4%
Current lease liability 4.54B
YoY +2.9%
4.42B
YoY +3.5%
4.27B
YoY +3.2%
4.13B
YoY +7.1%
3.86B
YoY +10.7%
Other current liabilities 14.2B
YoY -0.8%
14.3B
YoY +14.5%
12.5B
YoY +3.6%
12.1B
YoY +9.7%
11.0B
YoY +14.5%
Finance lease liability (current) 943M
YoY +5.5%
894M
YoY +18.7%
753M
YoY +33.3%
565M
YoY +41.3%
400M
YoY +8.7%
Long-term debt 140B
YoY +15.0%
121B
YoY -11.9%
138B
YoY -2.1%
141B
YoY -1.9%
143B
YoY +16.4%
Deferred revenue (non-current) 2.43B
YoY +11.3%
2.19B
YoY +12.3%
1.95B
YoY +17.9%
1.65B
YoY +40.4%
1.18B
Non-current lease liability 19.0B
YoY -4.9%
19.9B
YoY -0.4%
20.0B
YoY -7.2%
21.6B
YoY -7.1%
23.2B
YoY +28.9%
Operating lease liability (total) 23.5B
YoY -3.5%
24.3B
YoY +0.3%
24.3B
YoY -5.5%
25.7B
YoY -5.1%
27.1B
YoY +26.0%
Finance lease liability (total) 2.51B
YoY +6.9%
2.35B
YoY +12.3%
2.09B
YoY +20.7%
1.73B
YoY +30.7%
1.32B
YoY +3.2%
Finance lease liability 1.57B
YoY +7.8%
1.46B
YoY +8.7%
1.34B
YoY +14.7%
1.17B
YoY +26.2%
925M
YoY +1.0%
Deferred tax liabilities 48.7B
YoY +4.2%
46.7B
YoY +2.1%
45.8B
YoY +5.4%
43.4B
YoY +6.8%
40.7B
YoY +13.9%
Other non-current liabilities 17.8B
YoY -7.7%
19.3B
YoY +16.7%
16.6B
YoY -10.0%
18.4B
YoY +36.1%
13.5B
YoY +12.5%
Total non-current liabilities 236B
YoY +7.7%
219B
YoY -5.9%
233B
YoY -1.6%
237B
YoY +0.3%
236B
YoY +13.8%
+ Total stockholders' equity 106B
YoY +5.1%
101B
YoY +7.2%
93.8B
YoY +1.4%
92.5B
YoY +11.1%
83.2B
YoY +20.1%
Preferred stock 0.00
0.00
0.00
0.00
0.00
Common stock —
—
—
429M
YoY +0.0%
429M
YoY +0.0%
Additional paid-in capital 13.4B
YoY -0.7%
13.5B
YoY -1.2%
13.6B
YoY +1.6%
13.4B
YoY -3.2%
13.9B
YoY +3.4%
Retained earnings 94.7B
YoY +6.3%
89.1B
YoY +7.5%
82.9B
YoY +0.6%
82.4B
YoY +14.4%
72.0B
YoY +19.1%
Treasury stock 3.25B
YoY -9.2%
3.58B
YoY -6.2%
3.82B
YoY -4.8%
4.01B
YoY -2.2%
4.10B
YoY -38.9%
Accumulated other comprehensive income -1.73B
YoY -87.1%
-923M
YoY +33.1%
-1.38B
YoY +26.0%
-1.86B
YoY -101.2%
-927M
YoY -1205.6%
Non-controlling interest 1.28B
YoY -4.3%
1.34B
YoY -2.3%
1.37B
YoY +3.8%
1.32B
YoY -6.5%
1.41B
YoY -1.4%
Total equity incl. non-controlling 106B
YoY +5.1%
101B
YoY +7.2%
93.8B
YoY +1.4%
92.5B
YoY +11.1%
83.2B
YoY +20.1%
Total liabilities & equity 404B
YoY +5.1%
385B
YoY +1.2%
380B
YoY +0.2%
380B
YoY +3.6%
367B
YoY +15.8%
Common shares issued 4.29B
YoY +0.0%
4.29B
YoY +0.0%
4.29B
YoY +0.0%
4.29B
YoY +0.0%
4.29B
YoY +0.0%
Common shares outstanding 4.29B
YoY +0.0%
4.29B
YoY +0.0%
4.29B
YoY +0.0%
4.29B
YoY +0.0%
4.29B
YoY +0.0%
Shares outstanding (cover) 4.22B
YoY +0.2%
4.21B
YoY +0.1%
4.20B
YoY +0.1%
4.20B
YoY +0.0%
4.20B
YoY +1.4%
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 37.1B
YoY +0.6%
36.9B
YoY -1.5%
37.5B
YoY +0.9%
37.1B
YoY -6.1%
39.5B
YoY -5.3%
Depreciation & amortization 18.3B
YoY +2.6%
17.9B
YoY +1.5%
17.6B
YoY +3.1%
17.1B
YoY +5.5%
16.2B
YoY -3.1%
Intangible amortization 3.00B
YoY +7.8%
2.78B
YoY +3.5%
2.69B
YoY +7.2%
2.51B
YoY +20.1%
2.09B
YoY -14.6%
Deferred income taxes 2.34B
YoY +187.1%
815M
YoY -65.9%
2.39B
YoY -19.7%
2.97B
YoY -30.3%
4.26B
YoY +174.6%
Change in receivables 2.51B
YoY -2.0%
2.56B
YoY +16.7%
2.20B
YoY +11.1%
1.98B
YoY +24.2%
1.59B
YoY +942.3%
Change in inventory 232M
YoY +18.4%
196M
YoY +168.3%
-287M
YoY +54.2%
-627M
YoY -169.3%
905M
YoY +145.3%
Other operating activities -2.26B
YoY -1404.0%
173M
YoY +104.7%
-3.71B
YoY +1.8%
-3.78B
YoY -3962.4%
-93.0M
YoY -103.3%
+ Cash from investing -16.7B
YoY +10.8%
-18.7B
YoY +20.3%
-23.4B
YoY +18.2%
-28.7B
YoY +57.3%
-67.2B
YoY -185.6%
Capital expenditure 17.0B
YoY -0.5%
17.1B
YoY -8.9%
18.8B
YoY -18.7%
23.1B
YoY +13.8%
20.3B
YoY +11.5%
Free cash flow 20.1B
YoY +1.5%
19.8B
YoY +6.0%
18.7B
YoY +33.1%
14.1B
YoY -27.0%
19.3B
YoY -18.3%
Acquisitions 0.00
0.00
YoY -100.0%
30.0M
YoY +112.1%
-248M
YoY -106.1%
4.07B
YoY +681.7%
Other investing activities -801M
YoY -217.1%
684M
YoY +158.9%
-1.16B
YoY -1772.6%
-62.0M
YoY +91.1%
-693M
YoY -176.7%
+ Cash from financing -5.61B
YoY +67.2%
-17.1B
YoY -16.7%
-14.7B
YoY -71.8%
-8.53B
YoY -203.0%
8.28B
YoY +524.7%
Long-term debt issued 27.6B
YoY +76.9%
15.6B
YoY +81.4%
8.60B
YoY -51.7%
17.8B
YoY -57.0%
41.4B
YoY +31.4%
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
Common stock repurchased 0.00
0.00
0.00
0.00
0.00
Dividends paid 11.5B
YoY +2.1%
11.2B
YoY +2.0%
11.0B
YoY +2.0%
10.8B
YoY +3.4%
10.4B
YoY +2.1%
Other financing activities -1.95B
YoY -81.3%
-1.07B
YoY +33.6%
-1.62B
YoY +21.8%
-2.07B
YoY +45.9%
-3.83B
YoY -41.8%
Net change in cash 14.9B
YoY +1206.2%
1.14B
YoY +285.3%
-614M
YoY -1128.0%
-50.0M
YoY +99.7%
-19.3B
YoY -198.8%
Interest paid 5.77B
YoY +4.9%
5.50B
YoY +25.6%
4.38B
YoY +32.2%
3.32B
YoY -3.5%
3.44B
YoY -22.3%
Income taxes paid 3.58B
YoY -36.4%
5.63B
YoY +140.4%
2.34B
YoY -14.4%
2.74B
YoY -10.0%
3.04B
YoY +11.6%
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 172B
YoY +2.0%
168B
YoY +6.2%
158B
YoY -4.2%
165B
YoY -24.1%
218B
YoY -10.3%
P/E 10.0×
YoY +4.0%
9.6×
YoY +26.8%
7.6×
YoY -11.6%
8.6×
YoY -13.2%
9.9×
YoY -27.6%
P/S 1.2×
YoY -0.5%
1.2×
YoY +5.7%
1.2×
YoY -3.1%
1.2×
YoY -25.3%
1.6×
YoY -13.9%
P/B 1.6×
YoY -2.9%
1.7×
YoY +4.6%
1.6×
YoY -14.2%
1.9×
YoY -28.9%
2.6×
YoY -25.3%
P/FCF 8.5×
YoY +0.5%
8.5×
YoY -12.7%
9.7×
YoY -15.7%
11.5×
YoY +1.9%
11.3×
YoY +9.9%
Earnings yield 10.0%
YoY -3.9%
10.4%
YoY -21.1%
13.2%
YoY +13.1%
11.7%
YoY +15.2%
10.1%
YoY +38.2%
FCF yield 11.7%
YoY -0.5%
11.8%
YoY +14.5%
10.3%
YoY +18.7%
8.7%
YoY -1.8%
8.8%
YoY -9.0%
Dividend yield 6.7%
YoY +0.0%
6.7%
YoY -3.9%
7.0%
YoY +6.5%
6.6%
YoY +34.5%
4.9%
YoY +15.3%
Source filing 10-K 10-K 10-K 10-K 10-K