$174.67
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 44 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Current assets | |||||||
| Cash & cash equivalents | 7,843 | 7,849 | 8,450 | 2,773 | 7,116 | +2.5% | |
| Short-term investments | 4,635 | 5,451 | 2,874 | 3,609 | 5,298 | -3.3% | |
| Cash & short-term investments | 12,478 | 13,300 | 11,324 | 6,382 | 12,414 | +0.1% | |
| Net receivables | 4,315 | 3,929 | 3,183 | 5,643 | 3,579 | +4.8% | |
| Accounts receivable | 4,315 | 2,347 | 1,923 | 4,175 | 2,214 | +18.2% | |
| Other receivables | 17 | 1,582 | 1,260 | 1,468 | 1,365 | -66.6% | |
| Inventory | 8,026 | 6,423 | 6,422 | 7,042 | 3,228 | +25.6% | |
| Other current assets | 935 | 1,579 | 1,535 | 1,657 | 854 | +2.3% | |
| Total current assets | 25,754 | 25,231 | 22,464 | 20,724 | 20,075 | +6.4% | |
| Non-current assets | |||||||
| Property, plant & equipment (net) | 4,690 | 4,665 | 5,042 | 5,168 | 4,559 | +0.7% | |
| Goodwill | 11,358 | 10,799 | 10,642 | 10,508 | 7,246 | +11.9% | |
| Intangible assets | 1,148 | 1,244 | 1,408 | 1,882 | 1,458 | -5.8% | |
| Goodwill & intangible assets | 12,506 | 12,043 | 12,050 | 12,390 | 8,704 | +9.5% | |
| Tax assets | 743 | 5,162 | 3,310 | 1,803 | 1,591 | -17.3% | |
| Other non-current assets | 6,450 | 8,053 | 8,174 | 8,929 | 6,311 | +0.5% | |
| Total non-current assets | 24,389 | 29,923 | 28,576 | 28,290 | 21,165 | +3.6% | |
| Total assets | 50,143 | 55,154 | 51,040 | 49,014 | 41,240 | +5.0% | |
| Current liabilities | |||||||
| Accounts payable | 2,791 | 2,584 | 1,912 | 3,796 | 2,750 | +0.4% | |
| Other payables | 0 | 1,080 | 2,108 | 841 | 1,046 | — | |
| Total payables | 2,791 | 3,664 | 4,020 | 4,637 | 3,796 | -7.4% | |
| Short-term debt | 102 | 1,364 | 1,012 | 1,945 | 2,044 | -52.7% | |
| Capital lease obligations (current) | 0 | 98 | 0 | 104 | 126 | — | |
| Tax payables | 0 | 1,080 | 1,717 | 634 | 862 | — | |
| Deferred revenue | 358 | 297 | 293 | 369 | 612 | -12.5% | |
| Other current liabilities | 5,893 | 5,081 | 2,618 | 3,325 | 3,842 | +11.3% | |
| Total current liabilities | 9,144 | 10,504 | 9,628 | 11,866 | 11,951 | -6.5% | |
| Non-current liabilities | |||||||
| Long-term debt | 15,541 | 13,270 | 14,484 | 13,537 | 13,701 | +3.2% | |
| Capital lease obligations (non-current) | 730 | 708 | 571 | 573 | 428 | +14.3% | |
| Deferred revenue (non-current) | 71 | 88 | 99 | 144 | 364 | -33.5% | |
| Deferred tax liabilities (non-current) | 2,731 | 2,614 | 2,411 | 2,267 | 0 | — | |
| Other non-current liabilities | 720 | 1,696 | 2,266 | 2,614 | 4,846 | -37.9% | |
| Total non-current liabilities | 19,793 | 18,376 | 19,831 | 19,135 | 19,339 | +0.6% | |
| Capital lease obligations | 730 | 806 | 571 | 677 | 554 | +7.1% | |
| Total debt | 16,373 | 15,440 | 16,067 | 16,159 | 16,299 | +0.1% | |
| Total liabilities | 28,937 | 28,880 | 29,459 | 31,001 | 31,290 | -1.9% | |
| Stockholders' equity | |||||||
| Common stock | 0 | 0 | 490 | 195 | 0 | — | |
| Retained earnings | 20,646 | 25,687 | 20,733 | 17,840 | 9,822 | +20.4% | |
| Accumulated other comprehensive income (loss) | 560 | 587 | 358 | (22) | 128 | +44.6% | |
| Total stockholders' equity | 21,206 | 26,274 | 21,581 | 18,013 | 9,950 | +20.8% | |
| Total equity | 21,206 | 26,274 | 21,581 | 18,013 | 9,950 | +20.8% | |
| Total liabilities & equity | 50,143 | 55,154 | 51,040 | 49,014 | 41,240 | +5.0% | |
| Additional fields | |||||||
| Accrued Expenses | 0 | 0 | 1,685 | 1,486 | 1,531 | — | |
| Net Debt | 8,530 | 7,591 | 7,617 | 13,386 | 9,183 | -1.8% | |
| Total Investments | 4,635 | 5,451 | 2,874 | 3,609 | 5,298 | -3.3% | |