$355.02
Last price · USD
Multiples use last price and FY2026 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 47 lines
| Fiscal year | 2026 | 2025 | 2024 | 2023 | 2022 | CAGR | |
|---|---|---|---|---|---|---|---|
| Current assets | |||||||
| Cash & cash equivalents | 4,705 | 2,884 | 3,609 | 2,848 | 2,796 | +13.9% | |
| Short-term investments | 2,495 | 1,668 | 465 | 814 | 485 | +50.6% | |
| Cash & short-term investments | 7,200 | 4,552 | 4,074 | 3,662 | 3,281 | +21.7% | |
| Net receivables | 7,255 | 1,983 | 1,317 | 1,121 | 1,048 | +62.2% | |
| Accounts receivable | 625 | 1,933 | 457 | 405 | 446 | +8.8% | |
| Other receivables | 6,630 | 50 | 860 | 716 | 602 | +82.2% | |
| Prepaids | 0 | 0 | 0 | 354 | 287 | — | |
| Other current assets | 856 | 7,572 | 4,287 | 420 | 431 | +18.7% | |
| Total current assets | 15,311 | 14,107 | 9,678 | 5,557 | 5,047 | +32.0% | |
| Non-current assets | |||||||
| Property, plant & equipment (net) | 1,632 | 1,502 | 1,420 | 1,438 | 1,437 | +3.2% | |
| Goodwill | 13,981 | 13,980 | 13,844 | 13,780 | 13,736 | +0.4% | |
| Intangible assets | 4,642 | 5,302 | 5,820 | 6,419 | 7,061 | -10.0% | |
| Goodwill & intangible assets | 18,623 | 19,282 | 19,664 | 20,199 | 20,797 | -2.7% | |
| Long-term investments | 248 | 94 | 131 | 105 | 98 | +26.1% | |
| Tax assets | 172 | 1,222 | 698 | 64 | 11 | +98.9% | |
| Other non-current assets | 800 | 751 | 541 | 417 | 344 | +23.5% | |
| Total non-current assets | 21,475 | 22,851 | 22,454 | 22,223 | 22,687 | -1.4% | |
| Total assets | 36,786 | 36,958 | 32,132 | 27,780 | 27,734 | +7.3% | |
| Current liabilities | |||||||
| Accounts payable | 873 | 792 | 721 | 638 | 737 | +4.3% | |
| Other payables | 140 | 76 | 47 | 743 | 48 | +30.7% | |
| Total payables | 1,013 | 868 | 768 | 1,381 | 785 | +6.6% | |
| Short-term debt | 1,249 | 0 | 499 | 0 | 499 | +25.8% | |
| Capital lease obligations (current) | 85 | 69 | 71 | 89 | 84 | +0.3% | |
| Tax payables | 0 | 0 | 8 | 698 | 48 | — | |
| Deferred revenue | 6,110 | 8,095 | 4,793 | 1,341 | 1,239 | +49.0% | |
| Other current liabilities | 1,608 | 1,253 | 1,276 | 967 | 882 | +16.2% | |
| Total current liabilities | 10,163 | 10,370 | 7,491 | 3,790 | 3,630 | +29.4% | |
| Non-current liabilities | |||||||
| Long-term debt | 6,420 | 5,973 | 5,539 | 6,120 | 6,415 | 0.0% | |
| Capital lease obligations (non-current) | 667 | 597 | 458 | 480 | 542 | +5.3% | |
| Deferred revenue (non-current) | 0 | 0 | 4 | 5 | 6 | — | |
| Deferred tax liabilities (non-current) | 239 | 20 | 3 | 4 | 619 | -21.2% | |
| Other non-current liabilities | 305 | 288 | 201 | 112 | 81 | +39.3% | |
| Total non-current liabilities | 7,631 | 6,878 | 6,205 | 6,721 | 7,663 | -0.1% | |
| Capital lease obligations | 752 | 666 | 529 | 569 | 626 | +4.7% | |
| Total debt | 8,421 | 6,639 | 6,567 | 6,689 | 7,540 | +2.8% | |
| Total liabilities | 17,794 | 17,248 | 13,696 | 10,511 | 11,293 | +12.0% | |
| Stockholders' equity | |||||||
| Common stock | 3 | 3 | 3 | 3 | 3 | 0.0% | |
| Retained earnings | 19,046 | 19,668 | 16,989 | 15,067 | 13,581 | +8.8% | |
| Additional paid-in capital | 0 | 21,632 | 20,248 | 19,026 | 17,722 | — | |
| Treasury stock | 0 | (21,543) | (18,750) | (16,772) | (14,805) | — | |
| Accumulated other comprehensive income (loss) | (57) | (50) | (54) | (55) | (60) | — | |
| Total stockholders' equity | 18,992 | 19,710 | 18,436 | 17,269 | 16,441 | +3.7% | |
| Total equity | 18,992 | 19,710 | 18,436 | 17,269 | 16,441 | +3.7% | |
| Total liabilities & equity | 36,786 | 36,958 | 32,132 | 27,780 | 27,734 | +7.3% | |
| Additional fields | |||||||
| Accrued Expenses | 98 | 85 | 84 | 12 | 141 | -8.7% | |
| Net Debt | 3,716 | 3,755 | 2,958 | 3,841 | 4,744 | -5.9% | |
| Total Investments | 2,743 | 1,762 | 596 | 919 | 583 | +47.3% | |