{ "schema": "annalist.dataset/0.1", "company": { "id": "sap", "name": "SAP SE", "country": "DE", "template": "corporate", "cik": "0001000184", "tickers": [ "SAP" ], "entity_name": "SAP SE", "fiscal_year_end": "1231", "sic": "7372", "sic_description": "Services-Prepackaged Software", "exchanges": [ "NYSE", "OTC" ], "currency": "EUR", "accounting": "IFRS" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": "2026-02-26" }, "conventions": { "amounts": "in the presentation currency of the annual report, in units of that currency; per-share items in that currency per share; share counts in shares", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "FY is the fiscal year that ends in that calendar year; start and end dates are given for every period", "periods": "fiscal years only; each annual report on Form 20-F gives its own year and the year before", "accounting": "each company's series rests on one accounting basis, US GAAP or IFRS Accounting Standards, which the company record names", "restatements": "each value comes from the latest annual report that gives the period; other different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across the years; a line of another scope stays out of the item", "withheld": "a value that contradicts the definition of its item, or that annual reports give with opposite signs, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "20-F:: the annual report on Form 20-F filed with the SEC; see documents", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2025", "rule": "every fiscal year of the annual reports on Form 20-F that the company has filed with the SEC since fiscal 2021, in the presentation currency of the latest report" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "EUR", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "EUR", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "EUR", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "EUR", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "EUR", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "EUR", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "EUR", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "EUR", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "EUR", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "EUR", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "EUR", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "EUR", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "EUR/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "EUR/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "EUR", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "EUR", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "EUR", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "EUR", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "EUR", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "EUR", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "EUR", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "EUR", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "EUR", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "EUR", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "EUR", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "EUR", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "EUR", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "EUR", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "EUR", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "EUR", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "EUR", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "EUR", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "EUR", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "EUR", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "EUR", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "EUR", "additive": true, "group": "statement" }, "temporary_syirkah_funds": { "label": "Temporary syirkah funds", "unit": "EUR", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "EUR", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "EUR", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "EUR", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "EUR", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "EUR", "additive": true, "group": "statement" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "EUR", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "EUR", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "EUR", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "EUR", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "EUR", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "EUR", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "EUR", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "EUR", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "EUR", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "EUR", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "EUR", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "EUR", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "EUR", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "EUR", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "EUR", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 27338000000.0, "cost_of_revenue": 7886000000.0, "gross_profit": 19453000000.0, "rnd": 4454000000.0, "sga": null, "operating_income": 6623000000.0, "interest_expense": 697000000.0, "pretax_income": 7220000000.0, "income_tax": 1938000000.0, "net_income_incl_nci": 5283000000.0, "net_income": 5145000000.0, "nci_profit": 138000000.0, "eps_basic": 4.35, "eps_diluted": 4.35, "shares_basic": 1182000000.0, "shares_diluted": 1182000000.0 }, "sources": [ "20-F:0001104659-23-027626" ], "value_sources": { "revenue": [ "20-F:0001104659-23-027626" ], "cost_of_revenue": [ "20-F:0001104659-23-027626" ], "gross_profit": [ "20-F:0001104659-23-027626" ], "rnd": [ "20-F:0001104659-23-027626" ], "operating_income": [ "20-F:0001104659-23-027626" ], "interest_expense": [ "20-F:0001104659-23-027626" ], "pretax_income": [ "20-F:0001104659-23-027626" ], "income_tax": [ "20-F:0001104659-23-027626" ], "net_income_incl_nci": [ "20-F:0001104659-23-027626" ], "net_income": [ "20-F:0001104659-23-027626" ], "nci_profit": [ "20-F:0001104659-23-027626" ], "eps_basic": [ "20-F:0001104659-23-027626" ], "eps_diluted": [ "20-F:0001104659-23-027626" ], "shares_basic": [ "20-F:0001104659-23-027626" ], "shares_diluted": [ "20-F:0001104659-23-027626" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 26953000000.0, "cost_of_revenue": 7219000000.0, "gross_profit": 19734000000.0, "rnd": 5270000000.0, "sga": null, "operating_income": 6308000000.0, "interest_expense": 945000000.0, "pretax_income": 8505000000.0, "income_tax": 1682000000.0, "net_income_incl_nci": 5376000000.0, "net_income": 5256000000.0, "nci_profit": 121000000.0, "eps_basic": 4.46, "eps_diluted": 4.46, "shares_basic": 1180000000.0, "shares_diluted": 1180000000.0 }, "sources": [ "20-F:0001104659-24-029038" ], "value_sources": { "revenue": [ "20-F:0001104659-24-029038" ], "cost_of_revenue": [ "20-F:0001104659-24-029038" ], "gross_profit": [ "20-F:0001104659-24-029038" ], "rnd": [ "20-F:0001104659-24-029038" ], "operating_income": [ "20-F:0001104659-24-029038" ], "interest_expense": [ "20-F:0001104659-24-029038" ], "pretax_income": [ "20-F:0001104659-24-029038" ], "income_tax": [ "20-F:0001104659-24-029038" ], "net_income_incl_nci": [ "20-F:0001104659-24-029038" ], "net_income": [ "20-F:0001104659-24-029038" ], "nci_profit": [ "20-F:0001104659-24-029038" ], "eps_basic": [ "20-F:0001104659-24-029038" ], "eps_diluted": [ "20-F:0001104659-24-029038" ], "shares_basic": [ "20-F:0001104659-24-029038" ], "shares_diluted": [ "20-F:0001104659-24-029038" ] }, "comparison": { "operating_income": { "value": 4656000000.0, "earlier": 6623000000.0, "sources": [ "20-F:0001104659-23-027626" ], "basis": "FY2022" }, "pretax_income": { "value": 6847000000.0, "earlier": 7220000000.0, "sources": [ "20-F:0001104659-23-027626" ], "basis": "FY2022" }, "revenue": { "value": 27842000000.0, "earlier": 27338000000.0, "sources": [ "20-F:0001104659-23-027626" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 29520000000.0, "cost_of_revenue": 8038000000.0, "gross_profit": 21482000000.0, "rnd": 6080000000.0, "sga": null, "operating_income": 5914000000.0, "interest_expense": 2200000000.0, "pretax_income": 4513000000.0, "income_tax": 1446000000.0, "net_income_incl_nci": 1708000000.0, "net_income": 2284000000.0, "nci_profit": -576000000.0, "eps_basic": 1.95, "eps_diluted": 1.94, "shares_basic": 1170000000.0, "shares_diluted": 1175000000.0 }, "sources": [ "20-F:0001104659-25-017815" ], "value_sources": { "revenue": [ "20-F:0001104659-25-017815" ], "cost_of_revenue": [ "20-F:0001104659-25-017815" ], "gross_profit": [ "20-F:0001104659-25-017815" ], "rnd": [ "20-F:0001104659-25-017815" ], "operating_income": [ "20-F:0001104659-25-017815" ], "interest_expense": [ "20-F:0001104659-25-017815" ], "pretax_income": [ "20-F:0001104659-25-017815" ], "income_tax": [ "20-F:0001104659-25-017815" ], "net_income_incl_nci": [ "20-F:0001104659-25-017815" ], "net_income": [ "20-F:0001104659-25-017815" ], "nci_profit": [ "20-F:0001104659-25-017815" ], "eps_basic": [ "20-F:0001104659-25-017815" ], "eps_diluted": [ "20-F:0001104659-25-017815" ], "shares_basic": [ "20-F:0001104659-25-017815" ], "shares_diluted": [ "20-F:0001104659-25-017815" ] }, "comparison": { "operating_income": { "value": 6090000000.0, "earlier": 6308000000.0, "sources": [ "20-F:0001104659-24-029038" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 31207000000.0, "cost_of_revenue": 8674000000.0, "gross_profit": 22534000000.0, "rnd": 6324000000.0, "sga": null, "operating_income": 5799000000.0, "interest_expense": 1313000000.0, "pretax_income": 5341000000.0, "income_tax": 1741000000.0, "net_income_incl_nci": 5964000000.0, "net_income": 6139000000.0, "nci_profit": -175000000.0, "eps_basic": 5.26, "eps_diluted": 5.2, "shares_basic": 1167000000.0, "shares_diluted": 1180000000.0 }, "sources": [ "20-F:0001104659-26-020058" ], "value_sources": { "revenue": [ "20-F:0001104659-26-020058" ], "cost_of_revenue": [ "20-F:0001104659-26-020058" ], "gross_profit": [ "20-F:0001104659-26-020058" ], "rnd": [ "20-F:0001104659-26-020058" ], "operating_income": [ "20-F:0001104659-26-020058" ], "interest_expense": [ "20-F:0001104659-26-020058" ], "pretax_income": [ "20-F:0001104659-26-020058" ], "income_tax": [ "20-F:0001104659-26-020058" ], "net_income_incl_nci": [ "20-F:0001104659-26-020058" ], "net_income": [ "20-F:0001104659-26-020058" ], "nci_profit": [ "20-F:0001104659-26-020058" ], "eps_basic": [ "20-F:0001104659-26-020058" ], "eps_diluted": [ "20-F:0001104659-26-020058" ], "shares_basic": [ "20-F:0001104659-26-020058" ], "shares_diluted": [ "20-F:0001104659-26-020058" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 34176000000.0, "cost_of_revenue": 9243000000.0, "gross_profit": 24932000000.0, "rnd": 6514000000.0, "sga": null, "operating_income": 4665000000.0, "interest_expense": 1031000000.0, "pretax_income": 4764000000.0, "income_tax": 1614000000.0, "net_income_incl_nci": 3150000000.0, "net_income": 3124000000.0, "nci_profit": 26000000.0, "eps_basic": 2.68, "eps_diluted": 2.65, "shares_basic": 1166000000.0, "shares_diluted": 1180000000.0 }, "sources": [ "20-F:0001104659-26-020058" ], "value_sources": { "revenue": [ "20-F:0001104659-26-020058" ], "cost_of_revenue": [ "20-F:0001104659-26-020058" ], "gross_profit": [ "20-F:0001104659-26-020058" ], "rnd": [ "20-F:0001104659-26-020058" ], "operating_income": [ "20-F:0001104659-26-020058" ], "interest_expense": [ "20-F:0001104659-26-020058" ], "pretax_income": [ "20-F:0001104659-26-020058" ], "income_tax": [ "20-F:0001104659-26-020058" ], "net_income_incl_nci": [ "20-F:0001104659-26-020058" ], "net_income": [ "20-F:0001104659-26-020058" ], "nci_profit": [ "20-F:0001104659-26-020058" ], "eps_basic": [ "20-F:0001104659-26-020058" ], "eps_diluted": [ "20-F:0001104659-26-020058" ], "shares_basic": [ "20-F:0001104659-26-020058" ], "shares_diluted": [ "20-F:0001104659-26-020058" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 36800000000.0, "cost_of_revenue": 9986000000.0, "gross_profit": 26814000000.0, "rnd": 6633000000.0, "sga": null, "operating_income": 9617000000.0, "interest_expense": 1377000000.0, "pretax_income": 10270000000.0, "income_tax": 2944000000.0, "net_income_incl_nci": 7326000000.0, "net_income": 7161000000.0, "nci_profit": 165000000.0, "eps_basic": 6.14, "eps_diluted": 6.1, "shares_basic": 1166000000.0, "shares_diluted": 1175000000.0 }, "sources": [ "20-F:0001104659-26-020058" ], "value_sources": { "revenue": [ "20-F:0001104659-26-020058" ], "cost_of_revenue": [ "20-F:0001104659-26-020058" ], "gross_profit": [ "20-F:0001104659-26-020058" ], "rnd": [ "20-F:0001104659-26-020058" ], "operating_income": [ "20-F:0001104659-26-020058" ], "interest_expense": [ "20-F:0001104659-26-020058" ], "pretax_income": [ "20-F:0001104659-26-020058" ], "income_tax": [ "20-F:0001104659-26-020058" ], "net_income_incl_nci": [ "20-F:0001104659-26-020058" ], "net_income": [ "20-F:0001104659-26-020058" ], "nci_profit": [ "20-F:0001104659-26-020058" ], "eps_basic": [ "20-F:0001104659-26-020058" ], "eps_diluted": [ "20-F:0001104659-26-020058" ], "shares_basic": [ "20-F:0001104659-26-020058" ], "shares_diluted": [ "20-F:0001104659-26-020058" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 5311000000.0, "receivables": 6593000000.0, "inventory": null, "current_assets": 15069000000.0, "ppe_net": 5041000000.0, "ppe_including_rou": null, "right_of_use_assets": 1857000000.0, "goodwill": 27538000000.0, "intangibles": 3784000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 43395000000.0, "total_assets": 58464000000.0, "accounts_payable": 1367000000.0, "debt_current": 1482000000.0, "long_term_debt": 11801000000.0, "lease_liabilities_current": 380000000.0, "lease_liabilities_noncurrent": 1740000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 12842000000.0, "noncurrent_liabilities": 15696000000.0, "total_liabilities": 28537000000.0, "temporary_syirkah_funds": null, "equity_parent": 29716000000.0, "retained_earnings": 32026000000.0, "nci": 211000000.0, "equity_total": 29927000000.0, "liabilities_and_equity": 58464000000.0 }, "sources": [ "20-F:0001104659-22-029675" ], "value_sources": { "cash": [ "20-F:0001104659-22-029675" ], "receivables": [ "20-F:0001104659-22-029675" ], "current_assets": [ "20-F:0001104659-22-029675" ], "ppe_net": [ "20-F:0001104659-22-029675" ], "right_of_use_assets": [ "20-F:0001104659-22-029675" ], "goodwill": [ "20-F:0001104659-22-029675" ], "intangibles": [ "20-F:0001104659-22-029675" ], "noncurrent_assets": [ "20-F:0001104659-22-029675" ], "total_assets": [ "20-F:0001104659-22-029675" ], "accounts_payable": [ "20-F:0001104659-22-029675" ], "debt_current": [ "20-F:0001104659-22-029675" ], "long_term_debt": [ "20-F:0001104659-22-029675" ], "lease_liabilities_current": [ "20-F:0001104659-22-029675" ], "lease_liabilities_noncurrent": [ "20-F:0001104659-22-029675" ], "current_liabilities": [ "20-F:0001104659-22-029675" ], "noncurrent_liabilities": [ "20-F:0001104659-22-029675" ], "total_liabilities": [ "20-F:0001104659-22-029675" ], "equity_parent": [ "20-F:0001104659-22-029675" ], "retained_earnings": [ "20-F:0001104659-22-029675" ], "nci": [ "20-F:0001104659-22-029675" ], "equity_total": [ "20-F:0001104659-22-029675" ], "liabilities_and_equity": [ "20-F:0001104659-22-029675" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 8898000000.0, "receivables": 6352000000.0, "inventory": null, "current_assets": 20044000000.0, "ppe_net": 4977000000.0, "ppe_including_rou": null, "right_of_use_assets": 1840000000.0, "goodwill": 31089000000.0, "intangibles": 3965000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 51130000000.0, "total_assets": 71174000000.0, "accounts_payable": 1580000000.0, "debt_current": 3755000000.0, "long_term_debt": 9338000000.0, "lease_liabilities_current": 407000000.0, "lease_liabilities_noncurrent": 1736000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 16136000000.0, "noncurrent_liabilities": 13515000000.0, "total_liabilities": 29651000000.0, "temporary_syirkah_funds": null, "equity_parent": 38853000000.0, "retained_earnings": 37022000000.0, "nci": 2670000000.0, "equity_total": 41523000000.0, "liabilities_and_equity": 71174000000.0 }, "sources": [ "20-F:0001104659-23-027626" ], "value_sources": { "cash": [ "20-F:0001104659-23-027626" ], "receivables": [ "20-F:0001104659-23-027626" ], "current_assets": [ "20-F:0001104659-23-027626" ], "ppe_net": [ "20-F:0001104659-23-027626" ], "right_of_use_assets": [ "20-F:0001104659-23-027626" ], "goodwill": [ "20-F:0001104659-23-027626" ], "intangibles": [ "20-F:0001104659-23-027626" ], "noncurrent_assets": [ "20-F:0001104659-23-027626" ], "total_assets": [ "20-F:0001104659-23-027626" ], "accounts_payable": [ "20-F:0001104659-23-027626" ], "debt_current": [ "20-F:0001104659-23-027626" ], "long_term_debt": [ "20-F:0001104659-23-027626" ], "lease_liabilities_current": [ "20-F:0001104659-23-027626" ], "lease_liabilities_noncurrent": [ "20-F:0001104659-23-027626" ], "current_liabilities": [ "20-F:0001104659-23-027626" ], "noncurrent_liabilities": [ "20-F:0001104659-23-027626" ], "total_liabilities": [ "20-F:0001104659-23-027626" ], "equity_parent": [ "20-F:0001104659-23-027626" ], "retained_earnings": [ "20-F:0001104659-23-027626" ], "nci": [ "20-F:0001104659-23-027626" ], "equity_total": [ "20-F:0001104659-23-027626" ], "liabilities_and_equity": [ "20-F:0001104659-23-027626" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 9008000000.0, "receivables": 6236000000.0, "inventory": null, "current_assets": 18522000000.0, "ppe_net": null, "ppe_including_rou": 4934000000.0, "right_of_use_assets": 1801000000.0, "goodwill": 33077000000.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 53638000000.0, "total_assets": 72159000000.0, "accounts_payable": 2146000000.0, "debt_current": 3986000000.0, "long_term_debt": 7778000000.0, "lease_liabilities_current": 349000000.0, "lease_liabilities_noncurrent": 1791000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 17453000000.0, "noncurrent_liabilities": 11858000000.0, "total_liabilities": 29311000000.0, "temporary_syirkah_funds": null, "equity_parent": 40186000000.0, "retained_earnings": 36418000000.0, "nci": 2662000000.0, "equity_total": 42848000000.0, "liabilities_and_equity": 72159000000.0 }, "sources": [ "20-F:0001104659-24-029038" ], "value_sources": { "cash": [ "20-F:0001104659-24-029038" ], "receivables": [ "20-F:0001104659-24-029038" ], "current_assets": [ "20-F:0001104659-24-029038" ], "ppe_including_rou": [ "20-F:0001104659-24-029038" ], "right_of_use_assets": [ "20-F:0001104659-24-029038" ], "goodwill": [ "20-F:0001104659-24-029038" ], "noncurrent_assets": [ "20-F:0001104659-24-029038" ], "total_assets": [ "20-F:0001104659-24-029038" ], "accounts_payable": [ "20-F:0001104659-24-029038" ], "debt_current": [ "20-F:0001104659-24-029038" ], "long_term_debt": [ "20-F:0001104659-24-029038" ], "lease_liabilities_current": [ "20-F:0001104659-24-029038" ], "lease_liabilities_noncurrent": [ "20-F:0001104659-24-029038" ], "current_liabilities": [ "20-F:0001104659-24-029038" ], "noncurrent_liabilities": [ "20-F:0001104659-24-029038" ], "total_liabilities": [ "20-F:0001104659-24-029038" ], "equity_parent": [ "20-F:0001104659-24-029038" ], "retained_earnings": [ "20-F:0001104659-24-029038" ], "nci": [ "20-F:0001104659-24-029038" ], "equity_total": [ "20-F:0001104659-24-029038" ], "liabilities_and_equity": [ "20-F:0001104659-24-029038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 8124000000.0, "receivables": 6322000000.0, "inventory": null, "current_assets": 20571000000.0, "ppe_net": null, "ppe_including_rou": 4276000000.0, "right_of_use_assets": 1375000000.0, "goodwill": 29081000000.0, "intangibles": 2505000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 47760000000.0, "total_assets": 68331000000.0, "accounts_payable": 1783000000.0, "debt_current": 1143000000.0, "long_term_debt": 6612000000.0, "lease_liabilities_current": 294000000.0, "lease_liabilities_noncurrent": 1327000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 14641000000.0, "noncurrent_liabilities": 10284000000.0, "total_liabilities": 24925000000.0, "temporary_syirkah_funds": null, "equity_parent": 43157000000.0, "retained_earnings": 42457000000.0, "nci": 249000000.0, "equity_total": 43406000000.0, "liabilities_and_equity": 68331000000.0 }, "sources": [ "20-F:0001104659-25-017815" ], "value_sources": { "cash": [ "20-F:0001104659-25-017815" ], "receivables": [ "20-F:0001104659-25-017815" ], "current_assets": [ "20-F:0001104659-25-017815" ], "ppe_including_rou": [ "20-F:0001104659-25-017815" ], "right_of_use_assets": [ "20-F:0001104659-25-017815" ], "goodwill": [ "20-F:0001104659-25-017815" ], "intangibles": [ "20-F:0001104659-25-017815" ], "noncurrent_assets": [ "20-F:0001104659-25-017815" ], "total_assets": [ "20-F:0001104659-25-017815" ], "accounts_payable": [ "20-F:0001104659-25-017815" ], "debt_current": [ "20-F:0001104659-25-017815" ], "long_term_debt": [ "20-F:0001104659-25-017815" ], "lease_liabilities_current": [ "20-F:0001104659-25-017815" ], "lease_liabilities_noncurrent": [ "20-F:0001104659-25-017815" ], "current_liabilities": [ "20-F:0001104659-25-017815" ], "noncurrent_liabilities": [ "20-F:0001104659-25-017815" ], "total_liabilities": [ "20-F:0001104659-25-017815" ], "equity_parent": [ "20-F:0001104659-25-017815" ], "retained_earnings": [ "20-F:0001104659-25-017815" ], "nci": [ "20-F:0001104659-25-017815" ], "equity_total": [ "20-F:0001104659-25-017815" ], "liabilities_and_equity": [ "20-F:0001104659-25-017815" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 9609000000.0, "receivables": 6774000000.0, "inventory": null, "current_assets": 21401000000.0, "ppe_net": null, "ppe_including_rou": 4493000000.0, "right_of_use_assets": 1457000000.0, "goodwill": 31264000000.0, "intangibles": 2706000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 52836000000.0, "total_assets": 74237000000.0, "accounts_payable": 1988000000.0, "debt_current": 3639000000.0, "long_term_debt": 5746000000.0, "lease_liabilities_current": 295000000.0, "lease_liabilities_noncurrent": 1420000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 19082000000.0, "noncurrent_liabilities": 9349000000.0, "total_liabilities": 28431000000.0, "temporary_syirkah_funds": null, "equity_parent": 45438000000.0, "retained_earnings": 42907000000.0, "nci": 368000000.0, "equity_total": 45806000000.0, "liabilities_and_equity": 74237000000.0 }, "sources": [ "20-F:0001104659-26-020058" ], "value_sources": { "cash": [ "20-F:0001104659-26-020058" ], "receivables": [ "20-F:0001104659-26-020058" ], "current_assets": [ "20-F:0001104659-26-020058" ], "ppe_including_rou": [ "20-F:0001104659-26-020058" ], "right_of_use_assets": [ "20-F:0001104659-26-020058" ], "goodwill": [ "20-F:0001104659-26-020058" ], "intangibles": [ "20-F:0001104659-26-020058" ], "noncurrent_assets": [ "20-F:0001104659-26-020058" ], "total_assets": [ "20-F:0001104659-26-020058" ], "accounts_payable": [ "20-F:0001104659-26-020058" ], "debt_current": [ "20-F:0001104659-26-020058" ], "long_term_debt": [ "20-F:0001104659-26-020058" ], "lease_liabilities_current": [ "20-F:0001104659-26-020058" ], "lease_liabilities_noncurrent": [ "20-F:0001104659-26-020058" ], "current_liabilities": [ "20-F:0001104659-26-020058" ], "noncurrent_liabilities": [ "20-F:0001104659-26-020058" ], "total_liabilities": [ "20-F:0001104659-26-020058" ], "equity_parent": [ "20-F:0001104659-26-020058" ], "retained_earnings": [ "20-F:0001104659-26-020058" ], "nci": [ "20-F:0001104659-26-020058" ], "equity_total": [ "20-F:0001104659-26-020058" ], "liabilities_and_equity": [ "20-F:0001104659-26-020058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 8220000000.0, "receivables": 6675000000.0, "inventory": null, "current_assets": 20256000000.0, "ppe_net": null, "ppe_including_rou": 4497000000.0, "right_of_use_assets": 1477000000.0, "goodwill": 29014000000.0, "intangibles": 2282000000.0, "goodwill_and_intangibles": null, "noncurrent_assets": 50106000000.0, "total_assets": 70362000000.0, "accounts_payable": 2431000000.0, "debt_current": 1600000000.0, "long_term_debt": 4550000000.0, "lease_liabilities_current": 254000000.0, "lease_liabilities_noncurrent": 1430000000.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 17416000000.0, "noncurrent_liabilities": 7873000000.0, "total_liabilities": 25288000000.0, "temporary_syirkah_funds": null, "equity_parent": 44586000000.0, "retained_earnings": 47345000000.0, "nci": 488000000.0, "equity_total": 45073000000.0, "liabilities_and_equity": 70362000000.0 }, "sources": [ "20-F:0001104659-26-020058" ], "value_sources": { "cash": [ "20-F:0001104659-26-020058" ], "receivables": [ "20-F:0001104659-26-020058" ], "current_assets": [ "20-F:0001104659-26-020058" ], "ppe_including_rou": [ "20-F:0001104659-26-020058" ], "right_of_use_assets": [ "20-F:0001104659-26-020058" ], "goodwill": [ "20-F:0001104659-26-020058" ], "intangibles": [ "20-F:0001104659-26-020058" ], "noncurrent_assets": [ "20-F:0001104659-26-020058" ], "total_assets": [ "20-F:0001104659-26-020058" ], "accounts_payable": [ "20-F:0001104659-26-020058" ], "debt_current": [ "20-F:0001104659-26-020058" ], "long_term_debt": [ "20-F:0001104659-26-020058" ], "lease_liabilities_current": [ "20-F:0001104659-26-020058" ], "lease_liabilities_noncurrent": [ "20-F:0001104659-26-020058" ], "current_liabilities": [ "20-F:0001104659-26-020058" ], "noncurrent_liabilities": [ "20-F:0001104659-26-020058" ], "total_liabilities": [ "20-F:0001104659-26-020058" ], "equity_parent": [ "20-F:0001104659-26-020058" ], "retained_earnings": [ "20-F:0001104659-26-020058" ], "nci": [ "20-F:0001104659-26-020058" ], "equity_total": [ "20-F:0001104659-26-020058" ], "liabilities_and_equity": [ "20-F:0001104659-26-020058" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 7194000000.0, "cfi": -2986000000.0, "cff": -3997000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 1831000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": 1084000000.0, "dividends_paid": 1864000000.0, "buybacks": 1492000000.0, "lease_payments": 378000000.0, "interest_paid": 244000000.0, "taxes_paid": 1194000000.0 }, "sources": [ "20-F:0001104659-23-027626" ], "value_sources": { "cfo": [ "20-F:0001104659-23-027626" ], "cfi": [ "20-F:0001104659-23-027626" ], "cff": [ "20-F:0001104659-23-027626" ], "d_and_a": [ "20-F:0001104659-23-027626" ], "sbc": [ "20-F:0001104659-23-027626" ], "dividends_paid": [ "20-F:0001104659-23-027626" ], "buybacks": [ "20-F:0001104659-23-027626" ], "lease_payments": [ "20-F:0001104659-23-027626" ], "interest_paid": [ "20-F:0001104659-23-027626" ], "taxes_paid": [ "20-F:0001104659-23-027626" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 6223000000.0, "cfi": -3063000000.0, "cff": -56000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 1537000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": 1335000000.0, "dividends_paid": 2182000000.0, "buybacks": 0.0, "lease_payments": 375000000.0, "interest_paid": 198000000.0, "taxes_paid": 2047000000.0 }, "sources": [ "20-F:0001104659-24-029038" ], "value_sources": { "cfo": [ "20-F:0001104659-24-029038" ], "cfi": [ "20-F:0001104659-24-029038" ], "cff": [ "20-F:0001104659-24-029038" ], "d_and_a": [ "20-F:0001104659-24-029038" ], "sbc": [ "20-F:0001104659-24-029038" ], "dividends_paid": [ "20-F:0001104659-24-029038" ], "buybacks": [ "20-F:0001104659-24-029038" ], "lease_payments": [ "20-F:0001104659-24-029038" ], "interest_paid": [ "20-F:0001104659-24-029038" ], "taxes_paid": [ "20-F:0001104659-24-029038" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 5647000000.0, "cfi": 667000000.0, "cff": -6337000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 1569000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": 1431000000.0, "dividends_paid": 2865000000.0, "buybacks": 1500000000.0, "lease_payments": 410000000.0, "interest_paid": 244000000.0, "taxes_paid": 1642000000.0 }, "sources": [ "20-F:0001104659-25-017815" ], "value_sources": { "cfo": [ "20-F:0001104659-25-017815" ], "cfi": [ "20-F:0001104659-25-017815" ], "cff": [ "20-F:0001104659-25-017815" ], "d_and_a": [ "20-F:0001104659-25-017815" ], "sbc": [ "20-F:0001104659-25-017815" ], "dividends_paid": [ "20-F:0001104659-25-017815" ], "buybacks": [ "20-F:0001104659-25-017815" ], "lease_payments": [ "20-F:0001104659-25-017815" ], "interest_paid": [ "20-F:0001104659-25-017815" ], "taxes_paid": [ "20-F:0001104659-25-017815" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 6246000000.0, "cfi": 1389000000.0, "cff": -8131000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 1373000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": 2220000000.0, "dividends_paid": 2395000000.0, "buybacks": 949000000.0, "lease_payments": 332000000.0, "interest_paid": 393000000.0, "taxes_paid": 2161000000.0 }, "sources": [ "20-F:0001104659-26-020058" ], "value_sources": { "cfo": [ "20-F:0001104659-26-020058" ], "cfi": [ "20-F:0001104659-26-020058" ], "cff": [ "20-F:0001104659-26-020058" ], "d_and_a": [ "20-F:0001104659-26-020058" ], "sbc": [ "20-F:0001104659-26-020058" ], "dividends_paid": [ "20-F:0001104659-26-020058" ], "buybacks": [ "20-F:0001104659-26-020058" ], "lease_payments": [ "20-F:0001104659-26-020058" ], "interest_paid": [ "20-F:0001104659-26-020058" ], "taxes_paid": [ "20-F:0001104659-26-020058" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 5207000000.0, "cfi": -93000000.0, "cff": -3961000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 1280000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": 2385000000.0, "dividends_paid": 2565000000.0, "buybacks": 2106000000.0, "lease_payments": 310000000.0, "interest_paid": 550000000.0, "taxes_paid": 2277000000.0 }, "sources": [ "20-F:0001104659-26-020058" ], "value_sources": { "cfo": [ "20-F:0001104659-26-020058" ], "cfi": [ "20-F:0001104659-26-020058" ], "cff": [ "20-F:0001104659-26-020058" ], "d_and_a": [ "20-F:0001104659-26-020058" ], "sbc": [ "20-F:0001104659-26-020058" ], "dividends_paid": [ "20-F:0001104659-26-020058" ], "buybacks": [ "20-F:0001104659-26-020058" ], "lease_payments": [ "20-F:0001104659-26-020058" ], "interest_paid": [ "20-F:0001104659-26-020058" ], "taxes_paid": [ "20-F:0001104659-26-020058" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 9156000000.0, "cfi": -965000000.0, "cff": -8745000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 1311000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": 1695000000.0, "dividends_paid": 2743000000.0, "buybacks": 1937000000.0, "lease_payments": 299000000.0, "interest_paid": 574000000.0, "taxes_paid": 2198000000.0 }, "sources": [ "20-F:0001104659-26-020058" ], "value_sources": { "cfo": [ "20-F:0001104659-26-020058" ], "cfi": [ "20-F:0001104659-26-020058" ], "cff": [ "20-F:0001104659-26-020058" ], "d_and_a": [ "20-F:0001104659-26-020058" ], "sbc": [ "20-F:0001104659-26-020058" ], "dividends_paid": [ "20-F:0001104659-26-020058" ], "buybacks": [ "20-F:0001104659-26-020058" ], "lease_payments": [ "20-F:0001104659-26-020058" ], "interest_paid": [ "20-F:0001104659-26-020058" ], "taxes_paid": [ "20-F:0001104659-26-020058" ] }, "method": "reported", "value_methods": {} } ], "documents": { "20-F:0001104659-22-029675": { "kind": "filing", "form": "20-F", "accession": "0001104659-22-029675", "filed": "2022-03-03", "fiscal_year_end": "2021-12-31", "url": "https://www.sec.gov/Archives/edgar/data/1000184/000110465922029675/sap-20211231x20f.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1000184/000110465922029675/" }, "20-F:0001104659-23-027626": { "kind": "filing", "form": "20-F", "accession": "0001104659-23-027626", "filed": "2023-03-02", "fiscal_year_end": "2022-12-31", "url": "https://www.sec.gov/Archives/edgar/data/1000184/000110465923027626/sap-20221231x20f.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1000184/000110465923027626/" }, "20-F:0001104659-24-029038": { "kind": "filing", "form": "20-F", "accession": "0001104659-24-029038", "filed": "2024-02-29", "fiscal_year_end": "2023-12-31", "url": "https://www.sec.gov/Archives/edgar/data/1000184/000110465924029038/sap-20231231x20f.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1000184/000110465924029038/" }, "20-F:0001104659-25-017815": { "kind": "filing", "form": "20-F", "accession": "0001104659-25-017815", "filed": "2025-02-27", "fiscal_year_end": "2024-12-31", "url": "https://www.sec.gov/Archives/edgar/data/1000184/000110465925017815/sap-20241224x20f.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1000184/000110465925017815/" }, "20-F:0001104659-26-020058": { "kind": "filing", "form": "20-F", "accession": "0001104659-26-020058", "filed": "2026-02-26", "fiscal_year_end": "2025-12-31", "url": "https://www.sec.gov/Archives/edgar/data/1000184/000110465926020058/sap-20251231x20f.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1000184/000110465926020058/" } }, "restatements": [ { "period": "FY2021", "item": "cost_of_revenue", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 7946000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 7219000000.0, "source": "20-F:0001104659-24-029038" }, "used": { "value": 7219000000.0, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2021", "item": "d_and_a", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1775000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 1537000000.0, "source": "20-F:0001104659-24-029038" }, "used": { "value": 1537000000.0, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2021 Q4", "item": "goodwill", "start": null, "end": "2021-12-31", "first": { "value": 31090000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 31089000000.0, "source": "20-F:0001104659-23-027626" }, "used": { "value": 31089000000.0, "source": "20-F:0001104659-23-027626" } }, { "period": "FY2021", "item": "gross_profit", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 19897000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 19734000000.0, "source": "20-F:0001104659-24-029038" }, "used": { "value": 19734000000.0, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2021", "item": "income_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1471000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 1682000000.0, "source": "20-F:0001104659-24-029038" }, "used": { "value": 1682000000.0, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2021 Q4", "item": "intangibles", "start": null, "end": "2021-12-31", "first": { "value": 3966000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 3965000000.0, "source": "20-F:0001104659-23-027626" }, "used": { "value": 3965000000.0, "source": "20-F:0001104659-23-027626" } }, { "period": "FY2021", "item": "interest_expense", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 949000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 945000000.0, "source": "20-F:0001104659-24-029038" }, "used": { "value": 945000000.0, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2021", "item": "interest_paid", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 202000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 198000000.0, "source": "20-F:0001104659-24-029038" }, "used": { "value": 198000000.0, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2021", "item": "lease_payments", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 374000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 375000000.0, "source": "20-F:0001104659-24-029038" }, "used": { "value": 375000000.0, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2021 Q4", "item": "liabilities_and_equity", "start": null, "end": "2021-12-31", "first": { "value": 71169000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 71174000000.0, "source": "20-F:0001104659-23-027626" }, "used": { "value": 71174000000.0, "source": "20-F:0001104659-23-027626" } }, { "period": "FY2021 Q4", "item": "noncurrent_assets", "start": null, "end": "2021-12-31", "first": { "value": 51125000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 51130000000.0, "source": "20-F:0001104659-23-027626" }, "used": { "value": 51130000000.0, "source": "20-F:0001104659-23-027626" } }, { "period": "FY2021 Q4", "item": "noncurrent_liabilities", "start": null, "end": "2021-12-31", "first": { "value": 13510000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 13515000000.0, "source": "20-F:0001104659-23-027626" }, "used": { "value": 13515000000.0, "source": "20-F:0001104659-23-027626" } }, { "period": "FY2021", "item": "operating_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 4656000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 6308000000.0, "source": "20-F:0001104659-24-029038" }, "used": { "value": 6308000000.0, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2021", "item": "pretax_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 6847000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 8505000000.0, "source": "20-F:0001104659-24-029038" }, "used": { "value": 8505000000.0, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2021", "item": "revenue", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 27842000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 26953000000.0, "source": "20-F:0001104659-24-029038" }, "used": { "value": 26953000000.0, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2021", "item": "rnd", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 5190000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 5270000000.0, "source": "20-F:0001104659-24-029038" }, "used": { "value": 5270000000.0, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2021", "item": "sbc", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 2794000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 1335000000.0, "source": "20-F:0001104659-24-029038" }, "used": { "value": 1335000000.0, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2021", "item": "taxes_paid", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 2063000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 2047000000.0, "source": "20-F:0001104659-24-029038" }, "used": { "value": 2047000000.0, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2021 Q4", "item": "total_assets", "start": null, "end": "2021-12-31", "first": { "value": 71169000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 71174000000.0, "source": "20-F:0001104659-23-027626" }, "used": { "value": 71174000000.0, "source": "20-F:0001104659-23-027626" } }, { "period": "FY2021 Q4", "item": "total_liabilities", "start": null, "end": "2021-12-31", "first": { "value": 29646000000.0, "source": "20-F:0001104659-22-029675" }, "latest": { "value": 29651000000.0, "source": "20-F:0001104659-23-027626" }, "used": { "value": 29651000000.0, "source": "20-F:0001104659-23-027626" } }, { "period": "FY2022", "item": "cost_of_revenue", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 8936000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 8038000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 8038000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2022", "item": "d_and_a", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1896000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 1569000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 1569000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2022 Q4", "item": "goodwill", "start": null, "end": "2022-12-31", "first": { "value": 33106000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 33077000000.0, "source": "20-F:0001104659-24-029038" }, "used": { "value": 33077000000.0, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2022", "item": "gross_profit", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 21935000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 21482000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 21482000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2022", "item": "income_tax", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1382000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 1446000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 1446000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2022 Q4", "item": "intangibles", "start": null, "end": "2022-12-31", "first": { "value": 3835000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 3835000000.0, "source": "20-F:0001104659-23-027626" }, "used": { "value": null, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2022", "item": "interest_expense", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 2205000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 2200000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 2200000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2022", "item": "interest_paid", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 248000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 244000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 244000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2022", "item": "lease_payments", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 424000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 410000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 410000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2022", "item": "operating_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 4670000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 5914000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 5914000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2022 Q4", "item": "ppe_net", "start": null, "end": "2022-12-31", "first": { "value": 4934000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 4934000000.0, "source": "20-F:0001104659-23-027626" }, "used": { "value": null, "source": "20-F:0001104659-24-029038" } }, { "period": "FY2022", "item": "pretax_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 3090000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 4513000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 4513000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2022", "item": "revenue", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 30871000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 29520000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 29520000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2022", "item": "rnd", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 6166000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 6080000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 6080000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2022", "item": "sbc", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 2614000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 1431000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 1431000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2022", "item": "taxes_paid", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1675000000.0, "source": "20-F:0001104659-23-027626" }, "latest": { "value": 1642000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 1642000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2023", "item": "cff", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": -7734000000.0, "source": "20-F:0001104659-24-029038" }, "latest": { "value": -8131000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": -8131000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2023", "item": "cfi", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 906000000.0, "source": "20-F:0001104659-24-029038" }, "latest": { "value": 1389000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": 1389000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2023", "item": "cfo", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 6332000000.0, "source": "20-F:0001104659-24-029038" }, "latest": { "value": 6246000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": 6246000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2023 Q4", "item": "current_liabilities", "start": null, "end": "2023-12-31", "first": { "value": 14642000000.0, "source": "20-F:0001104659-24-029038" }, "latest": { "value": 14641000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 14641000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2023 Q4", "item": "goodwill", "start": null, "end": "2023-12-31", "first": { "value": 29088000000.0, "source": "20-F:0001104659-24-029038" }, "latest": { "value": 29081000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 29081000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2023 Q4", "item": "liabilities_and_equity", "start": null, "end": "2023-12-31", "first": { "value": 68335000000.0, "source": "20-F:0001104659-24-029038" }, "latest": { "value": 68331000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 68331000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2023 Q4", "item": "noncurrent_assets", "start": null, "end": "2023-12-31", "first": { "value": 47764000000.0, "source": "20-F:0001104659-24-029038" }, "latest": { "value": 47760000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 47760000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2023 Q4", "item": "noncurrent_liabilities", "start": null, "end": "2023-12-31", "first": { "value": 10287000000.0, "source": "20-F:0001104659-24-029038" }, "latest": { "value": 10284000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 10284000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2023", "item": "operating_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 5787000000.0, "source": "20-F:0001104659-24-029038" }, "latest": { "value": 5799000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": 5799000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2023 Q4", "item": "total_assets", "start": null, "end": "2023-12-31", "first": { "value": 68335000000.0, "source": "20-F:0001104659-24-029038" }, "latest": { "value": 68331000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 68331000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2023 Q4", "item": "total_liabilities", "start": null, "end": "2023-12-31", "first": { "value": 24928000000.0, "source": "20-F:0001104659-24-029038" }, "latest": { "value": 24925000000.0, "source": "20-F:0001104659-25-017815" }, "used": { "value": 24925000000.0, "source": "20-F:0001104659-25-017815" } }, { "period": "FY2024 Q4", "item": "accounts_payable", "start": null, "end": "2024-12-31", "first": { "value": 1990000000.0, "source": "20-F:0001104659-25-017815" }, "latest": { "value": 1988000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": 1988000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2024", "item": "cff", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": -3412000000.0, "source": "20-F:0001104659-25-017815" }, "latest": { "value": -3961000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": -3961000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2024", "item": "cfi", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": -656000000.0, "source": "20-F:0001104659-25-017815" }, "latest": { "value": -93000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": -93000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2024", "item": "cfo", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 5220000000.0, "source": "20-F:0001104659-25-017815" }, "latest": { "value": 5207000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": 5207000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2024 Q4", "item": "current_liabilities", "start": null, "end": "2024-12-31", "first": { "value": 19079000000.0, "source": "20-F:0001104659-25-017815" }, "latest": { "value": 19082000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": 19082000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2024 Q4", "item": "equity_parent", "start": null, "end": "2024-12-31", "first": { "value": 45440000000.0, "source": "20-F:0001104659-25-017815" }, "latest": { "value": 45438000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": 45438000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2024 Q4", "item": "equity_total", "start": null, "end": "2024-12-31", "first": { "value": 45808000000.0, "source": "20-F:0001104659-25-017815" }, "latest": { "value": 45806000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": 45806000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2024 Q4", "item": "goodwill", "start": null, "end": "2024-12-31", "first": { "value": 31147000000.0, "source": "20-F:0001104659-25-017815" }, "latest": { "value": 31264000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": 31264000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2024 Q4", "item": "liabilities_and_equity", "start": null, "end": "2024-12-31", "first": { "value": 74122000000.0, "source": "20-F:0001104659-25-017815" }, "latest": { "value": 74237000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": 74237000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2024 Q4", "item": "noncurrent_assets", "start": null, "end": "2024-12-31", "first": { "value": 52721000000.0, "source": "20-F:0001104659-25-017815" }, "latest": { "value": 52836000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": 52836000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2024 Q4", "item": "noncurrent_liabilities", "start": null, "end": "2024-12-31", "first": { "value": 9235000000.0, "source": "20-F:0001104659-25-017815" }, "latest": { "value": 9349000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": 9349000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2024 Q4", "item": "total_assets", "start": null, "end": "2024-12-31", "first": { "value": 74122000000.0, "source": "20-F:0001104659-25-017815" }, "latest": { "value": 74237000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": 74237000000.0, "source": "20-F:0001104659-26-020058" } }, { "period": "FY2024 Q4", "item": "total_liabilities", "start": null, "end": "2024-12-31", "first": { "value": 28314000000.0, "source": "20-F:0001104659-25-017815" }, "latest": { "value": 28431000000.0, "source": "20-F:0001104659-26-020058" }, "used": { "value": 28431000000.0, "source": "20-F:0001104659-26-020058" } } ], "withheld": [], "events": [] }