$332.32
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 38 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Current assets | |||||||
| Cash & cash equivalents | 343,338 | 469,317 | 624,151 | 567,234 | 740,834 | -17.5% | |
| Short-term investments | 1,136,409 | 898,404 | 604,098 | 556,811 | 621,122 | +16.3% | |
| Cash & short-term investments | 1,479,747 | 1,367,721 | 1,228,249 | 1,124,045 | 1,361,956 | +2.1% | |
| Net receivables | 397,790 | 320,769 | 307,799 | 310,558 | 308,641 | +6.5% | |
| Accounts receivable | 111,599 | 101,223 | 107,363 | 125,189 | 102,570 | +2.1% | |
| Other receivables | 286,191 | 219,546 | 200,436 | 185,369 | 206,071 | +8.6% | |
| Total current assets | 1,877,537 | 1,688,490 | 1,536,048 | 1,434,603 | 1,670,597 | +3.0% | |
| Non-current assets | |||||||
| Property, plant & equipment (net) | 36,244 | 32,223 | 30,157 | 27,734 | 27,070 | +7.6% | |
| Goodwill | 52,731 | 52,565 | 52,634 | 51,662 | 50,315 | +1.2% | |
| Intangible assets | 11,727 | 11,995 | 11,747 | 9,197 | 6,376 | +16.5% | |
| Goodwill & intangible assets | 64,458 | 64,560 | 64,381 | 60,859 | 56,691 | +3.3% | |
| Long-term investments | 1,737,798 | 1,598,111 | 1,671,134 | 1,541,226 | 1,425,035 | +5.1% | |
| Other non-current assets | 708,863 | 619,430 | 573,673 | 601,321 | 564,174 | +5.9% | |
| Total non-current assets | 2,547,363 | 2,314,324 | 2,339,345 | 2,231,140 | 2,072,970 | +5.3% | |
| Total assets | 4,424,900 | 4,002,814 | 3,875,393 | 3,665,743 | 3,743,567 | +4.3% | |
| Current liabilities | |||||||
| Accounts payable | 186,658 | 153,153 | 161,960 | 188,692 | 169,172 | +2.5% | |
| Other payables | 160,465 | 152,780 | 155,994 | 151,290 | 133,899 | +4.6% | |
| Total payables | 347,123 | 305,933 | 317,954 | 339,982 | 303,071 | +3.5% | |
| Short-term debt | 508,408 | 349,728 | 261,247 | 246,640 | 247,934 | +19.7% | |
| Tax payables | 0 | 0 | 0 | 46,166 | 0 | — | |
| Other current liabilities | 2,729,010 | 2,559,254 | 2,540,269 | 2,467,014 | 2,576,880 | +1.4% | |
| Total current liabilities | 3,584,541 | 3,214,915 | 3,119,470 | 3,053,636 | 3,127,885 | +3.5% | |
| Non-current liabilities | |||||||
| Long-term debt | 433,970 | 401,418 | 391,825 | 295,865 | 301,005 | +9.6% | |
| Other non-current liabilities | 43,951 | 41,723 | 36,220 | 23,910 | 20,550 | +20.9% | |
| Total non-current liabilities | 477,921 | 443,141 | 428,045 | 319,775 | 321,555 | +10.4% | |
| Total debt | 942,378 | 751,146 | 653,072 | 542,505 | 548,939 | +14.5% | |
| Total liabilities | 4,062,462 | 3,658,056 | 3,547,515 | 3,373,411 | 3,449,440 | +4.2% | |
| Stockholders' equity | |||||||
| Common stock | 4,105 | 4,105 | 4,105 | 4,105 | 4,105 | 0.0% | |
| Preferred stock | 20,045 | 20,050 | 27,404 | 27,404 | 34,838 | -12.9% | |
| Retained earnings | 416,055 | 376,166 | 332,901 | 296,456 | 272,268 | +11.2% | |
| Additional paid-in capital | 91,114 | 90,911 | 90,128 | 89,044 | 88,415 | +0.8% | |
| Treasury stock | (164,591) | (134,018) | (116,217) | (107,336) | (105,415) | — | |
| Accumulated other comprehensive income (loss) | (4,290) | (12,456) | (10,443) | (17,341) | (84) | — | |
| Total stockholders' equity | 362,438 | 344,758 | 327,878 | 292,332 | 294,127 | +5.4% | |
| Total equity | 362,438 | 344,758 | 327,878 | 292,332 | 294,127 | +5.4% | |
| Total liabilities & equity | 4,424,900 | 4,002,814 | 3,875,393 | 3,665,743 | 3,743,567 | +4.3% | |
| Additional fields | |||||||
| Net Debt | 599,040 | 281,829 | 28,921 | (24,729) | (191,895) | — | |
| Total Investments | 2,874,207 | 2,496,515 | 2,275,232 | 2,098,037 | 2,046,157 | +8.9% | |