$547.05
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 42 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Current assets | |||||||
| Cash & cash equivalents | 51,877 | 47,729 | 38,022 | 35,811 | 88,184 | -12.4% | |
| Short-term investments | 321,434 | 286,472 | 129,619 | 92,774 | 58,535 | +53.1% | |
| Cash & short-term investments | 373,311 | 334,201 | 167,641 | 128,585 | 146,719 | +26.3% | |
| Net receivables | 78,554 | 37,152 | 75,941 | 71,493 | 60,316 | +6.8% | |
| Accounts receivable | 78,554 | 37,152 | 75,941 | 71,493 | 60,316 | +6.8% | |
| Inventory | 24,424 | 24,008 | 24,159 | 25,366 | 20,954 | +3.9% | |
| Other current assets | 0 | 12,086 | 0 | 0 | 0 | — | |
| Total current assets | 476,289 | 407,447 | 267,741 | 225,444 | 227,989 | +20.2% | |
| Non-current assets | |||||||
| Property, plant & equipment (net) | 241,180 | 228,772 | 216,593 | 196,965 | 191,282 | +6.0% | |
| Goodwill | 83,074 | 83,880 | 84,626 | 78,119 | 73,875 | +3.0% | |
| Intangible assets | 34,842 | 35,774 | 35,884 | 29,187 | 28,486 | +5.2% | |
| Goodwill & intangible assets | 117,916 | 119,654 | 120,510 | 107,306 | 102,361 | +3.6% | |
| Long-term investments | 336,405 | 318,086 | 406,666 | 361,971 | 383,198 | -3.2% | |
| Other non-current assets | 50,386 | 79,922 | 58,468 | 56,779 | 53,954 | -1.7% | |
| Total non-current assets | 745,887 | 746,434 | 802,237 | 723,021 | 730,795 | +0.5% | |
| Total assets | 1,222,176 | 1,153,881 | 1,069,978 | 948,465 | 958,784 | +6.3% | |
| Current liabilities | |||||||
| Accounts payable | 57,269 | 49,485 | 49,351 | 44,635 | 40,705 | +8.9% | |
| Total payables | 57,269 | 49,485 | 49,351 | 44,635 | 40,705 | +8.9% | |
| Short-term debt | 13,267 | 9,366 | 5,335 | 2,429 | 2,351 | +54.1% | |
| Capital lease obligations (current) | 0 | 1,491 | 1,422 | 1,283 | 1,238 | — | |
| Other current liabilities | 0 | 15,310 | 878 | 1,193 | 940 | — | |
| Total current liabilities | 70,536 | 75,652 | 56,986 | 49,540 | 45,234 | +11.7% | |
| Non-current liabilities | |||||||
| Long-term debt | 120,834 | 115,396 | 122,936 | 120,315 | 111,911 | +1.9% | |
| Capital lease obligations (non-current) | 4,853 | 4,505 | 3,877 | 3,656 | 3,753 | +6.6% | |
| Deferred revenue (non-current) | 31,339 | 0 | 30,507 | 28,657 | 23,512 | +7.4% | |
| Deferred tax liabilities (non-current) | 86,955 | 0 | 93,009 | 77,368 | 90,243 | -0.9% | |
| Other non-current liabilities | 187,956 | 306,673 | 192,771 | 188,441 | 170,141 | +2.5% | |
| Total non-current liabilities | 431,937 | 426,574 | 442,222 | 417,244 | 398,620 | +2.0% | |
| Capital lease obligations | 4,853 | 5,996 | 5,299 | 4,939 | 4,991 | -0.7% | |
| Total debt | 138,954 | 130,758 | 133,570 | 127,683 | 119,253 | +3.9% | |
| Total liabilities | 502,473 | 502,226 | 499,208 | 466,784 | 443,854 | +3.1% | |
| Stockholders' equity | |||||||
| Common stock | 8 | 8 | 8 | 8 | 8 | 0.0% | |
| Retained earnings | 763,186 | 696,218 | 607,350 | 511,127 | 534,421 | +9.3% | |
| Additional paid-in capital | 35,612 | 35,665 | 34,480 | 35,167 | 35,592 | 0.0% | |
| Treasury stock | (78,939) | (78,939) | (76,802) | (67,826) | (59,795) | — | |
| Accumulated other comprehensive income (loss) | (2,448) | (3,584) | (3,763) | (5,052) | (4,027) | — | |
| Total stockholders' equity | 717,419 | 649,368 | 561,273 | 473,424 | 506,199 | +9.1% | |
| Total equity | 719,703 | 651,655 | 570,770 | 481,681 | 514,930 | +8.7% | |
| Minority interest | 2,284 | 2,287 | 9,497 | 8,257 | 8,731 | -28.5% | |
| Total liabilities & equity | 1,222,176 | 1,153,881 | 1,069,978 | 948,465 | 958,784 | +6.3% | |
| Additional fields | |||||||
| Net Debt | 87,077 | 83,029 | 95,548 | 91,872 | 31,069 | +29.4% | |
| Total Investments | 657,839 | 604,558 | 537,240 | 455,922 | 443,914 | +10.3% | |