
International (IBM) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
17.0B
Gross Profit
10.0B
58.77%
Operating Income
3.1B
18.18%
Net Income
2.2B
12.92%
EPS (Diluted)
$2.31
Balance Sheet Metrics
Total Assets
145.7B
Total Liabilities
118.7B
Shareholders Equity
27.0B
Debt to Equity
4.40
Cash Flow Metrics
Operating Cash Flow
2.6B
Free Cash Flow
4.0B
Revenue & Profitability Trend
International Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 62.8B | 61.9B | 60.5B | 57.4B | 55.2B |
Cost of Goods Sold | 27.2B | 27.6B | 27.8B | 25.9B | 24.3B |
Gross Profit | 35.6B | 34.3B | 32.7B | 31.5B | 30.9B |
Gross Margin % | 56.7% | 55.4% | 54.0% | 54.9% | 55.9% |
Operating Expenses | |||||
Research & Development | 7.5B | 6.8B | 6.6B | 6.5B | 6.3B |
Selling, General & Administrative | 17.9B | 18.0B | 17.5B | 18.7B | 20.6B |
Other Operating Expenses | -996.0M | -851.0M | -643.0M | -612.0M | -620.0M |
Total Operating Expenses | 24.4B | 23.9B | 23.4B | 24.6B | 26.2B |
Operating Income | 10.1B | 9.4B | 8.2B | 6.9B | 4.7B |
Operating Margin % | 16.1% | 15.2% | 13.5% | 12.0% | 8.4% |
Non-Operating Items | |||||
Interest Income | 747.0M | 670.0M | 162.0M | 52.0M | 105.0M |
Interest Expense | 1.7B | 1.6B | 1.2B | 1.2B | 1.3B |
Other Non-Operating Income | -3.3B | 253.0M | -5.9B | -925.0M | -802.0M |
Pre-tax Income | 5.8B | 8.7B | 1.2B | 4.8B | 2.6B |
Income Tax | -218.0M | 1.2B | -626.0M | 124.0M | -1.4B |
Effective Tax Rate % | -3.8% | 13.5% | -54.2% | 2.6% | -52.9% |
Net Income | 6.0B | 7.5B | 1.6B | 5.7B | 5.6B |
Net Margin % | 9.6% | 12.1% | 2.7% | 10.0% | 10.1% |
Key Metrics | |||||
EBITDA | 12.3B | 14.7B | 7.0B | 12.3B | 10.6B |
EPS (Basic) | $6.53 | $8.23 | $1.82 | $6.41 | $6.28 |
EPS (Diluted) | $6.43 | $8.14 | $1.80 | $6.35 | $6.23 |
Basic Shares Outstanding | 921767834 | 911210319 | 902700000 | 896000000 | 890300000 |
Diluted Shares Outstanding | 921767834 | 911210319 | 902700000 | 896000000 | 890300000 |
Income Statement Trend
International Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 13.9B | 13.1B | 7.9B | 6.6B | 13.2B |
Short-term Investments | 644.0M | 373.0M | 852.0M | 600.0M | 600.0M |
Accounts Receivable | 6.8B | 7.2B | 6.5B | 6.8B | 5.8B |
Inventory | 1.3B | 1.2B | 1.6B | 1.6B | 1.8B |
Other Current Assets | 2.5B | 2.6B | 2.6B | 3.5B | 2.1B |
Total Current Assets | 34.5B | 32.9B | 29.1B | 29.5B | 39.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 7.0B | 6.6B | 6.0B | 6.4B | 6.9B |
Goodwill | 132.1B | 131.4B | 123.1B | 123.8B | 121.3B |
Intangible Assets | 10.7B | 11.0B | 11.2B | 12.5B | 13.7B |
Long-term Investments | - | - | - | 40.0M | 151.0M |
Other Non-Current Assets | 14.9B | 14.9B | 14.5B | 15.5B | 30.4B |
Total Non-Current Assets | 102.7B | 102.3B | 98.1B | 102.5B | 116.8B |
Total Assets | 137.2B | 135.2B | 127.2B | 132.0B | 156.0B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 4.0B | 4.1B | 4.1B | 4.0B | 4.0B |
Short-term Debt | 5.9B | 7.2B | 5.6B | 7.8B | 8.2B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | -1.0M | 1.0M | 1.0M | 1.0M | 3.8B |
Total Current Liabilities | 33.1B | 34.1B | 31.5B | 33.6B | 39.9B |
Non-Current Liabilities | |||||
Long-term Debt | 52.5B | 52.7B | 48.4B | 47.4B | 56.9B |
Deferred Tax Liabilities | 815.0M | 1.1B | 2.3B | 4.0B | 5.0B |
Other Non-Current Liabilities | 981.0M | 1.2B | 1.2B | 1.3B | 1.3B |
Total Non-Current Liabilities | 76.6B | 78.5B | 73.7B | 79.4B | 95.4B |
Total Liabilities | 109.8B | 112.6B | 105.2B | 113.0B | 135.2B |
Equity | |||||
Common Stock | 61.4B | 59.6B | 58.3B | 57.3B | 56.6B |
Retained Earnings | 151.2B | 151.3B | 149.8B | 154.2B | 162.7B |
Treasury Stock | 170.0B | 169.6B | 169.5B | 169.4B | 169.3B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 27.4B | 22.6B | 22.0B | 19.0B | 20.7B |
Key Metrics | |||||
Total Debt | 58.4B | 59.9B | 54.0B | 55.1B | 65.1B |
Working Capital | 1.3B | -1.2B | -2.4B | -4.1B | -704.0M |
Balance Sheet Composition
International Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 6.0B | 7.5B | 1.6B | 5.7B | 5.6B |
Depreciation & Amortization | 4.7B | 4.4B | 4.8B | 6.4B | 6.7B |
Stock-Based Compensation | 1.3B | 1.1B | 987.0M | 982.0M | 937.0M |
Working Capital Changes | 1.3B | 2.2B | 202.0M | 1.8B | 8.2B |
Operating Cash Flow | 11.0B | 14.1B | 4.9B | 12.9B | 18.3B |
Investing Activities | |||||
Capital Expenditures | -491.0M | -924.0M | -1.2B | -1.7B | -2.4B |
Acquisitions | -2.6B | -5.1B | -1.1B | -3.2B | 167.0M |
Investment Purchases | -7.8B | -11.1B | -5.9B | -3.6B | -6.2B |
Investment Sales | 6.5B | 10.6B | 4.7B | 3.1B | 5.6B |
Investing Cash Flow | -4.3B | -6.5B | -3.6B | -5.3B | -2.4B |
Financing Activities | |||||
Share Repurchases | -651.0M | -402.0M | -407.0M | -319.0M | -302.0M |
Dividends Paid | -6.1B | -6.0B | -5.9B | -5.9B | -5.8B |
Debt Issuance | 5.7B | 9.6B | 7.8B | 522.0M | 10.5B |
Debt Repayment | -6.6B | -5.1B | -6.8B | -8.6B | -13.4B |
Financing Cash Flow | -7.1B | -1.8B | -5.0B | -13.4B | -9.7B |
Free Cash Flow | 11.8B | 12.1B | 8.5B | 10.0B | 15.0B |
Net Change in Cash | -395.0M | 5.8B | -3.6B | -5.7B | 6.1B |
Cash Flow Trend
International Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
38.92
Forward P/E
22.74
Price to Book
8.17
Price to Sales
3.51
PEG Ratio
2.09
Profitability Ratios
Profit Margin
9.11%
Operating Margin
18.32%
Return on Equity
22.67%
Return on Assets
4.81%
Financial Health
Current Ratio
0.91
Debt to Equity
245.47
Beta
0.68
Per Share Data
EPS (TTM)
$6.20
Book Value per Share
$29.53
Revenue per Share
$69.07
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ibm | 224.8B | 38.92 | 8.17 | 22.67% | 9.11% | 245.47 |
Accenture plc | 159.4B | 20.34 | 5.22 | 26.93% | 11.61% | 25.88 |
Fiserv | 74.5B | 22.92 | 2.96 | 12.46% | 16.00% | 115.31 |
Fidelity National | 36.2B | 277.32 | 2.56 | 1.03% | 1.09% | 91.53 |
Cognizant Technology | 34.3B | 14.23 | 2.24 | 16.69% | 11.89% | 7.70 |
Gartner | 31.8B | 25.78 | 21.36 | 113.19% | 19.82% | 192.54 |
Financial data is updated regularly. All figures are in the company's reporting currency.