Market Closed -
Nyse
Other stock markets
|
5-day change | 1st Jan Change | ||
209.89 USD | +2.23% | +2.83% | +28.33% |
01:19pm | ECB to cut rates without lowering Lagarde | |
12:27pm | International Business Machines to Record $2.7 Billion Charge Related to Transfer of Pension Obligation | MT |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 75.74B | 72.49B | 56.57B | 59.88B | 61.12B | |||||
Finance Div. Revenues | 1.4B | 1.13B | 780M | 651M | 737M | |||||
Other Revenues, Total | - | - | - | - | - | |||||
Total Revenues | 77.15B | 73.62B | 57.35B | 60.53B | 61.86B | |||||
Cost of Goods Sold, Total | 39.75B | 37.34B | 25.33B | 27.44B | 27.18B | |||||
Finance Div. Operating Exp. | 904M | 708M | 534M | 406M | 382M | |||||
Gross Profit | 36.49B | 35.58B | 31.49B | 32.69B | 34.3B | |||||
Selling General & Admin Expenses, Total | 20.38B | 21.24B | 19.8B | 25.09B | 18.48B | |||||
R&D Expenses | 5.94B | 6.33B | 6.49B | 6.57B | 6.78B | |||||
Other Operating Expenses | -614M | -584M | -577M | -642M | -852M | |||||
Other Operating Expenses, Total | 25.7B | 26.99B | 25.71B | 31.02B | 24.4B | |||||
Operating Income | 10.78B | 8.58B | 5.77B | 1.67B | 9.9B | |||||
Interest Expense, Total | -1.34B | -1.29B | -1.16B | -1.22B | -1.61B | |||||
Interest And Investment Income | 349M | 105M | 52M | 162M | 670M | |||||
Net Interest Expenses | -995M | -1.18B | -1.1B | -1.05B | -937M | |||||
Currency Exchange Gains (Loss) | 279M | -12M | -1M | 500M | -69M | |||||
Other Non Operating Income (Expenses) | 383M | -473M | 247M | 6B | 225M | |||||
EBT, Excl. Unusual Items | 10.45B | 6.92B | 4.92B | 7.12B | 9.11B | |||||
Restructuring Charges | -555M | -2.92B | -181M | -50M | -438M | |||||
Merger & Related Restructuring Charges | -489M | -13M | -43M | -18M | -33M | |||||
Gain (Loss) On Sale Of Investments | 32M | 22M | 133M | -278M | 39M | |||||
Gain (Loss) On Sale Of Assets | 726M | 711M | 35M | 279M | 8M | |||||
Legal Settlements | - | - | - | - | - | |||||
Other Unusual Items | - | -77M | -22M | -5.89B | - | |||||
EBT, Incl. Unusual Items | 10.17B | 4.64B | 4.84B | 1.16B | 8.69B | |||||
Income Tax Expense | 731M | -864M | 124M | -626M | 1.18B | |||||
Earnings From Continuing Operations | 9.44B | 5.5B | 4.71B | 1.78B | 7.51B | |||||
Earnings Of Discontinued Operations | -4M | 89M | 1.03B | -143M | -12M | |||||
Net Income to Company | 9.43B | 5.59B | 5.74B | 1.64B | 7.5B | |||||
Net Income - (IS) | 9.43B | 5.59B | 5.74B | 1.64B | 7.5B | |||||
Net Income to Common Incl Extra Items | 9.43B | 5.59B | 5.74B | 1.64B | 7.5B | |||||
Net Income to Common Excl. Extra Items | 9.44B | 5.5B | 4.71B | 1.78B | 7.51B | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 10.63 | 6.28 | 6.41 | 1.82 | 8.23 | |||||
Basic EPS - Continuing Operations | 10.63 | 6.18 | 5.26 | 1.97 | 8.25 | |||||
Basic Weighted Average Shares Outstanding | 887M | 890M | 896M | 903M | 911M | |||||
Net EPS - Diluted | 10.57 | 6.23 | 6.35 | 1.79 | 8.14 | |||||
Diluted EPS - Continuing Operations | 10.57 | 6.13 | 5.21 | 1.95 | 8.15 | |||||
Diluted Weighted Average Shares Outstanding | 893M | 897M | 905M | 912M | 922M | |||||
Normalized Basic EPS | 7.36 | 4.85 | 3.43 | 4.93 | 6.25 | |||||
Normalized Diluted EPS | 7.32 | 4.82 | 3.4 | 4.88 | 6.18 | |||||
Dividend Per Share | 6.43 | 6.51 | 6.56 | 6.59 | 6.63 | |||||
Payout Ratio | 60.51 | 103.7 | 102.19 | 362.9 | 80.51 | |||||
American Depositary Receipts Ratio (ADR) | 1 | 1 | 1 | 1 | 1 | |||||
Supplemental Items | ||||||||||
EBITDA | 16.84B | 15.28B | 12.19B | 6.48B | 14.29B | |||||
EBITA | 12.64B | 11.05B | 8.3B | 4.07B | 12.18B | |||||
EBIT | 10.78B | 8.58B | 5.77B | 1.67B | 9.9B | |||||
EBITDAR | 19.04B | 17.35B | 13.63B | 7.72B | 15.58B | |||||
Total Revenues (As Reported) | 77.15B | 73.62B | 57.35B | 60.53B | 61.86B | |||||
Effective Tax Rate - (Ratio) | 7.19 | -18.63 | 2.56 | -54.15 | 13.53 | |||||
Current Domestic Taxes | 246M | 631M | 535M | 575M | 687M | |||||
Current Foreign Taxes | 1.83B | 1.83B | 1.34B | 1.68B | 1.59B | |||||
Total Current Taxes | 2.08B | 2.46B | 1.88B | 2.25B | 2.28B | |||||
Deferred Domestic Taxes | -921M | 862M | -1.73B | -3.13B | -1.53B | |||||
Deferred Foreign Taxes | -423M | -4.18B | -25M | 252M | 428M | |||||
Total Deferred Taxes | -1.34B | -3.32B | -1.75B | -2.88B | -1.1B | |||||
Normalized Net Income | 6.53B | 4.32B | 3.07B | 4.45B | 5.7B | |||||
Interest Capitalized | 5M | 6M | 3M | 5M | 9M | |||||
Interest on Long-Term Debt | 30M | - | - | - | - | |||||
Non-Cash Pension Expense | 443M | 964M | 1.14B | 6.46B | -147M | |||||
Supplemental Operating Expense Items | ||||||||||
Advertising Expense | 1.65B | 1.54B | 1.41B | 1.33B | 1.24B | |||||
Selling and Marketing Expenses | 1.65B | 1.54B | 1.41B | 1.33B | 1.24B | |||||
Research And Development Expense From Footnotes | 5.99B | 6.33B | 6.49B | 6.57B | 6.78B | |||||
Net Rental Expense, Total | 2.19B | 2.07B | 1.44B | 1.25B | 1.29B | |||||
Imputed Operating Lease Interest Expense | 415M | 318M | 221M | 223M | 293M | |||||
Imputed Operating Lease Depreciation | 1.78B | 1.75B | 1.22B | 1.02B | 999M | |||||
Stock-Based Comp., COGS (Total) | 100M | 153M | 145M | 164M | 190M | |||||
Stock-Based Comp., R&D Exp. (Total) | 126M | 198M | 218M | 258M | 328M | |||||
Stock-Based Comp., SG&A Exp. (Total) | 453M | 586M | 555M | 566M | 616M | |||||
Stock-Based Comp., Other (Total) | - | - | 64M | - | - | |||||
Total Stock-Based Compensation | 679M | 937M | 982M | 988M | 1.13B |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash And Equivalents | 8.17B | 13.21B | 6.65B | 7.89B | 13.07B | |||||
Short Term Investments | 696M | 600M | 600M | 852M | 373M | |||||
Trading Asset Securities, Total | - | - | - | - | - | |||||
Total Cash And Short Term Investments | 8.87B | 13.81B | 7.25B | 8.74B | 13.44B | |||||
Accounts Receivable, Total | 8.36B | 7.63B | 7.22B | 7B | 7.72B | |||||
Other Receivables | 1.73B | 714M | 1B | 677M | 629M | |||||
Total Receivables | 10.1B | 8.34B | 8.22B | 7.68B | 8.35B | |||||
Inventory | 1.62B | 1.84B | 1.65B | 1.55B | 1.16B | |||||
Prepaid Expenses | 1.46B | 1.62B | 2.64B | 1.88B | 1.77B | |||||
Finance Division Loans and Leases Current | 14.19B | 10.89B | 7.22B | 6.85B | 6.1B | |||||
Finance Division Other Current Assets, Total | - | - | 793M | 939M | 692M | |||||
Deferred Tax Assets Current | - | - | - | - | - | |||||
Restricted Cash | 141M | 463M | 307M | 103M | 21M | |||||
Other Current Assets, Total | 2.04B | 2.19B | 1.46B | 1.38B | 1.38B | |||||
Total Current Assets | 38.42B | 39.16B | 29.54B | 29.12B | 32.91B | |||||
Gross Property Plant And Equipment | 37.02B | 37.86B | 23.31B | 21.57B | 21.34B | |||||
Accumulated Depreciation | -22.02B | -23.14B | -14.39B | -13.36B | -12.62B | |||||
Net Property Plant And Equipment | 15.01B | 14.73B | 8.92B | 8.21B | 8.72B | |||||
Long-term Investments | 222M | 226M | 206M | 1.61B | 1.59B | |||||
Goodwill | 58.22B | 59.62B | 55.64B | 55.95B | 60.18B | |||||
Other Intangibles, Total | 15.24B | 13.8B | 12.51B | 11.18B | 11.04B | |||||
Finance Division Loans and Leases Long-Term | 8.71B | 7.09B | 5.42B | 5.81B | 5.77B | |||||
Deferred Tax Assets Long-Term | 5.18B | 9.24B | 7.37B | 6.26B | 6.66B | |||||
Deferred Charges Long-Term | 2.47B | 2.45B | 924M | 866M | 842M | |||||
Other Long-Term Assets, Total | 8.72B | 9.66B | 11.47B | 8.24B | 7.54B | |||||
Total Assets | 152B | 156B | 132B | 127B | 135B | |||||
Liabilities | ||||||||||
Accounts Payable, Total | 4.9B | 4.91B | 3.96B | 4.05B | 4.13B | |||||
Accrued Expenses, Total | 7.37B | 9.5B | 6.9B | 7.05B | 6.73B | |||||
Short-term Borrowings | 1.28B | 130M | 22M | 8M | - | |||||
Current Portion of Long-Term Debt | 7.47B | 6.96B | 6.73B | 4.68B | 6.3B | |||||
Current Portion of Leases | 1.43B | 1.45B | 1.01B | 949M | 941M | |||||
Current Income Taxes Payable | 2.84B | 3.3B | 2.29B | 2.2B | 2.27B | |||||
Unearned Revenue Current, Total | 12.25B | 13.04B | 12.65B | 12.03B | 13.45B | |||||
Other Current Liabilities | 167M | 587M | 60M | 546M | 295M | |||||
Total Current Liabilities | 37.7B | 39.87B | 33.62B | 31.5B | 34.12B | |||||
Long-Term Debt | 53.95B | 54.16B | 44.85B | 46.02B | 49.74B | |||||
Long-Term Leases | 4.03B | 3.77B | 2.52B | 2.35B | 2.95B | |||||
Unearned Revenue Non Current | 3.85B | 4.3B | 3.58B | 3.5B | 3.53B | |||||
Pension & Other Post Retirement Benefits | 17.14B | 18.25B | 14.44B | 9.6B | 10.81B | |||||
Deferred Tax Liability Non Current | 5.23B | 5.47B | 3.96B | 2.29B | 1.15B | |||||
Other Non Current Liabilities | 9.3B | 9.43B | 10.04B | 9.95B | 10.33B | |||||
Total Liabilities | 131B | 135B | 113B | 105B | 113B | |||||
Common Stock, Total | 55.9B | 56.56B | 57.32B | 58.34B | 59.64B | |||||
Retained Earnings | 163B | 163B | 154B | 150B | 151B | |||||
Treasury Stock | -169B | -169B | -169B | -169B | -170B | |||||
Comprehensive Income and Other | -28.6B | -29.34B | -23.24B | -16.74B | -18.76B | |||||
Total Common Equity | 20.84B | 20.6B | 18.9B | 21.94B | 22.53B | |||||
Minority Interest | 144M | 129M | 95M | 77M | 80M | |||||
Total Equity | 20.98B | 20.73B | 19B | 22.02B | 22.61B | |||||
Total Liabilities And Equity | 152B | 156B | 132B | 127B | 135B | |||||
Supplemental Items | ||||||||||
ECS Total Shares Outstanding on Filing Date | 887M | 894M | 899M | 907M | 917M | |||||
ECS Total Common Shares Outstanding | 887M | 893M | 898M | 906M | 915M | |||||
Book Value / Share | 23.49 | 23.07 | 21.05 | 24.22 | 24.63 | |||||
Tangible Book Value | -52.62B | -52.82B | -49.25B | -45.19B | -48.68B | |||||
Tangible Book Value Per Share | -59.31 | -59.17 | -54.84 | -49.87 | -53.2 | |||||
Total Debt | 68.16B | 66.47B | 55.14B | 54.01B | 59.94B | |||||
Net Debt | 59.29B | 52.66B | 47.89B | 45.28B | 46.49B | |||||
Debt Equivalent of Unfunded Proj. Benefit Obligation | 6.45B | 7.01B | 1.45B | -711M | 1.22B | |||||
Debt Equivalent Oper. Leases | 17.54B | 16.54B | 11.5B | 9.98B | 10.34B | |||||
Minority Interest, Total (Incl. Fin. Div) | 144M | 129M | 95M | 77M | 80M | |||||
Equity Method Investments, Total | 184M | 172M | 159M | 142M | 125M | |||||
Account Code - Inventory Valuation | 6 | 6 | 6 | 6 | 6 | |||||
Inventories - Work In Process, Total | 1.4B | 1.65B | 1.44B | 1.39B | 1.08B | |||||
Inventories - Finished Goods, Total | 220M | 190M | 208M | 158M | 78M | |||||
Land - (BS) | 366M | 381M | 224M | 213M | 182M | |||||
Buildings, Total | 9.36B | 9.42B | 6.05B | 5.68B | 5.33B | |||||
Machinery, Total | 18.58B | 19.68B | 13.81B | 12.8B | 12.61B | |||||
Full Time Employees | 353K | 346K | 282K | 288K | 282K | |||||
Accumulated Allowance for Doubtful Accounts (Supple) | 299M | 351M | 218M | 233M | 192M | |||||
Order Backlog | 112B | 111B | - | - | - |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 9.43B | 5.59B | 5.74B | 1.64B | 7.5B | |||||
Depreciation & Amortization - CF | 4.21B | 4.23B | 3.89B | 2.41B | 2.11B | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 1.85B | 2.47B | 2.53B | 2.4B | 2.29B | |||||
Depreciation & Amortization, Total | 6.06B | 6.7B | 6.42B | 4.8B | 4.4B | |||||
(Gain) Loss From Sale Of Asset | -1.1B | -70M | -307M | -122M | -170M | |||||
Stock-Based Compensation (CF) | 679M | 937M | 982M | 987M | 1.13B | |||||
Net Cash From Discontinued Operations | - | - | - | - | - | |||||
Other Operating Activities, Total | -1.53B | -3.2B | -2B | 3.17B | -1.11B | |||||
Change In Accounts Receivable | 502M | 5.3B | 1.37B | -539M | 725M | |||||
Change In Inventories | 67M | -209M | 138M | 71M | 390M | |||||
Change In Accounts Payable | -503M | 138M | 85M | 213M | 65M | |||||
Change in Other Net Operating Assets | 1.16B | 3.02B | 367M | 216M | 1B | |||||
Cash from Operations | 14.77B | 18.2B | 12.8B | 10.44B | 13.93B | |||||
Capital Expenditure | -2.29B | -2.62B | -2.06B | -1.35B | -1.24B | |||||
Sale of Property, Plant, and Equipment | 537M | 188M | 387M | 111M | 321M | |||||
Cash Acquisitions | -32.63B | -336M | -3.29B | -2.35B | -5.08B | |||||
Divestitures | 1.08B | 503M | 114M | 1.27B | -4M | |||||
Sale (Purchase) of Intangible assets | -621M | -612M | -706M | -626M | -565M | |||||
Investment in Marketable and Equity Securities, Total | 268M | -628M | -414M | -1.26B | -496M | |||||
Net (Increase) Decrease in Loans Originated / Sold - Investing | 6.72B | 475M | - | - | - | |||||
Other Investing Activities, Total | - | - | -1M | - | 1M | |||||
Cash from Investing | -26.94B | -3.03B | -5.98B | -4.2B | -7.07B | |||||
Short Term Debt Issued, Total | - | - | - | 217M | - | |||||
Long-Term Debt Issued, Total | 31.82B | 10.5B | 522M | 7.8B | 9.59B | |||||
Total Debt Issued | 31.82B | 10.5B | 522M | 8.02B | 9.59B | |||||
Short Term Debt Repaid, Total | -2.6B | -853M | -40M | - | -7M | |||||
Long-Term Debt Repaid, Total | -12.94B | -13.36B | -8.6B | -6.8B | -5.08B | |||||
Total Debt Repaid | -15.54B | -14.22B | -8.64B | -6.8B | -5.09B | |||||
Issuance of Common Stock | - | - | - | - | - | |||||
Repurchase of Common Stock | -1.63B | -302M | -319M | -407M | -402M | |||||
Common Dividends Paid | -5.71B | -5.8B | -5.87B | -5.95B | -6.04B | |||||
Common & Preferred Stock Dividends Paid | -5.71B | -5.8B | -5.87B | -5.95B | -6.04B | |||||
Other Financing Activities, Total | 98M | 92M | 949M | 176M | 176M | |||||
Cash from Financing | 9.04B | -9.72B | -13.35B | -4.96B | -1.77B | |||||
Foreign Exchange Rate Adjustments | -167M | -87M | -185M | -244M | 9M | |||||
Miscellaneous Cash Flow Adjustments | 1M | - | - | 1M | - | |||||
Net Change in Cash | -3.29B | 5.36B | -6.72B | 1.03B | 5.1B | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 1.68B | 1.83B | 1.51B | 1.4B | 1.67B | |||||
Cash Income Tax Paid (Refund) | 2.09B | 2.25B | 2.1B | 1.86B | 1.56B | |||||
Levered Free Cash Flow | 16.83B | 16.97B | 4.74B | 6.03B | 10.82B | |||||
Unlevered Free Cash Flow |