IBM
International Business Machines Corporation (IBM)
Last Price$243.90.2%
Market Cap$225.8B
$62.8B
+1.4% YoY
$6,024.0M
-19.7% YoY
$44.6B
Net Debt to FCF - 3.8x
$11.8B
18.8% margin

IBM Income Statement

IBM Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$62.8B 1.4% YoY
$35.6B 3.6% YoY
56.7% margin
Cost of revenue
$27.2B (1.3%) YoY
Operating income
$6,015.0M 0.0% YoY
9.6% margin
Other: $747.0M
Net interest: $965.0M
Operating expenses
$29.5B (13.9%) YoY
Pre-tax income
$5,797.0M (33.3%) YoY
9.2% margin
Net income
$6,023.0M (19.7%) YoY
9.6% margin
SG&A
$29.5B 64.1% YoY
47.1% of revenue

IBM Income statement key metrics

Annual
Quarterly
LTM

Revenue

$62.8B +1.4% YoY

Net Income

$6.0B -19.7% YoY

IBM Balance Sheet

IBM Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$137.2B
Current assets ($34.5B, 25.1% of total)
$14.6B (10.6%)
$6,804.0M (5.0%)
Other current assets
$13.1B (9.5%)
Non-current assets ($102.7B, 74.9% of total)
$1,787.0M (1.3%)
$10.7B (7.8%)
Other non-current assets
$81.3B (59.3%)
Financial position
$43.8B
$14.6B$58.4B
Cash & Short-term Investments
Total Debt

IBM Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$137.2B +1.4% YoY

Liabilities

$109.8B -2.5% YoY

Shareholder's Equity

$27.4B +21.1% YoY

IBM Cash Flow Statement

IBM Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$0.0$13.4B($4,937.0M)($7,079.0M)($359.0M)$1,070.0M

IBM Cash Flow Statement key metrics

Annual
Quarterly
LTM

Capital Expenditure (CAPEX)

($1,685.0M) -0.1% YoY

Free Cash Flow (FCF)

$11.8B -3.9% YoY

IBM Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Dec'13Dec'14Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24
% growth
91,134.0
(5.4%)
91,424.0
0.3%
98,786.0
8.1%
103,630.0
4.9%
95,758.0
(7.6%)
99,871.0
4.3%
106,916.0
7.1%
102,874.0
(3.8%)
98,368.0
(4.4%)
92,793.0
(5.7%)
81,742.0
(11.9%)
79,920.0
(2.2%)
79,139.0
(1.0%)
79,591.0
0.6%
57,714.0
(27.5%)
55,179.0
(4.4%)
57,351.0
3.9%
60,530.0
5.5%
61,860.0
2.2%
62,753.0
1.4%
Cost of Goods Sold (COGS)54,602.053,129.057,057.057,969.051,973.053,857.056,778.052,513.049,683.046,386.041,057.041,403.042,196.042,655.026,181.024,314.025,865.027,842.027,560.027,202.0
% margin
36,532.0
40.1%
38,295.0
41.9%
41,729.0
42.2%
45,661.0
44.1%
43,785.0
45.7%
46,014.0
46.1%
50,138.0
46.9%
50,361.0
49.0%
48,684.0
49.5%
46,407.0
50.0%
40,684.0
49.8%
38,516.0
48.2%
36,943.0
46.7%
36,936.0
46.4%
31,533.0
54.6%
30,865.0
55.9%
31,486.0
54.9%
32,687.0
54.0%
34,300.0
55.4%
35,551.0
56.7%
Operating Expenses36,532.038,295.041,729.045,661.043,785.046,014.050,138.050,361.048,685.046,407.040,685.038,517.036,943.036,936.031,533.030,865.031,486.032,688.034,300.029,536.0
Research & Development Expenses (R&D)5,842.06,107.06,153.06,337.05,820.06,026.06,258.05,816.05,743.05,437.05,247.05,726.05,590.05,379.05,910.06,262.06,488.06,567.06,775.00.0
Selling, General & Administrative Expenses (SG&A)21,314.020,259.022,060.022,773.020,521.021,545.023,217.023,085.022,924.022,472.019,894.020,279.019,680.019,366.018,724.020,561.018,745.017,483.017,997.029,536.0
9,376.0
10.3%
11,929.0
13.0%
13,516.0
13.7%
15,939.0
15.4%
17,012.0
17.8%
19,344.0
19.4%
21,482.0
20.1%
22,206.0
21.6%
20,469.0
20.8%
18,866.0
20.3%
15,921.0
19.5%
13,639.0
17.1%
13,139.0
16.6%
13,217.0
16.6%
7,538.0
13.1%
0.0
0.0%
0.0
0.0%
0.0
0.0%
0.0
0.0%
6,015.0
9.6%
Interest Income0.00.00.0343.094.092.0136.0109.074.090.0108.0108.0144.0264.0349.0105.052.0162.0670.0747.0
Interest Expense220.0278.0611.0673.0402.0368.0411.0459.0402.0484.0468.0630.0615.0723.01,344.01,288.01,155.01,216.01,607.01,712.0
Pre-tax Income12,226.013,317.014,489.016,715.018,138.019,723.021,003.022,540.020,244.019,986.015,945.012,330.011,400.011,342.07,206.02,572.04,837.01,156.08,690.05,797.0
% effective tax rate
4,232.0
34.6%
3,901.0
29.3%
4,071.0
28.1%
4,381.0
26.2%
4,713.0
26.0%
4,890.0
24.8%
5,148.0
24.5%
5,541.0
24.6%
3,363.0
16.6%
4,234.0
21.2%
2,581.0
16.2%
449.0
3.6%
5,642.0
49.5%
2,619.0
23.1%
60.0
0.8%
(1,360.0)
(52.9%)
124.0
2.6%
(626.0)
(54.2%)
1,176.0
13.5%
(218.0)
(3.8%)
% margin
7,934.0
8.7%
9,492.0
10.4%
10,418.0
10.5%
12,334.0
11.9%
13,425.0
14.0%
14,833.0
14.9%
15,855.0
14.8%
16,604.0
16.1%
16,483.0
16.8%
12,022.0
13.0%
13,190.0
16.1%
11,872.0
14.9%
5,753.0
7.3%
8,728.0
11.0%
9,431.0
16.3%
5,590.0
10.1%
5,742.0
10.0%
1,640.0
2.7%
7,502.0
12.1%
6,023.0
9.6%
EPS4.966.207.329.0710.1211.6913.2514.5315.0611.9713.4812.436.179.5710.636.286.411.828.236.53
Diluted EPS4.876.117.188.9310.0111.5213.0614.3714.9411.9013.4212.386.149.5310.566.236.351.808.146.43
% margin
17,634.0
19.3%
18,578.0
20.3%
20,301.0
20.6%
22,838.0
22.0%
23,534.0
24.6%
24,922.0
25.0%
26,229.0
24.5%
27,675.0
26.9%
25,324.0
25.7%
24,962.0
26.9%
20,268.0
24.8%
17,341.0
21.7%
16,556.0
20.9%
16,545.0
20.8%
14,609.0
25.3%
10,555.0
19.1%
12,409.0
21.6%
7,174.0
11.9%
14,693.0
23.8%
12,176.0
19.4%