$351.14
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 36 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Growth (year over year) | |||||||
| Revenue growth | 6.4% | 2.0% | -2.8% | 7.8% | — | — | |
| Operating income growth | 8.0% | 7.8% | -4.3% | 9.6% | — | — | |
| Net income growth | 19.5% | -3.4% | -2.8% | 5.4% | — | — | |
| EPS (diluted) growth | 22.7% | -0.8% | 0.3% | 8.9% | — | — | |
| Free cash flow growth | -9.2% | 9.3% | -10.6% | 19.9% | — | — | |
| Margins | |||||||
| Gross margin | 46.9% | 46.2% | 44.1% | 43.3% | 41.8% | — | |
| Operating margin | 32.0% | 31.5% | 29.8% | 30.3% | 29.8% | — | |
| EBITDA margin | 34.7% | 34.5% | 33.7% | 33.8% | 33.7% | — | |
| Net margin | 26.9% | 24.0% | 25.3% | 25.3% | 25.9% | — | |
| FCF margin | 23.7% | 27.8% | 26.0% | 28.3% | 25.4% | — | |
| Returns on capital | |||||||
| Return on equity | 151.9% | 164.6% | 156.1% | 197.0% | 150.1% | — | |
| Return on assets | 31.2% | 25.7% | 27.5% | 28.3% | 27.0% | — | |
| Return on invested capital | 74.8% | 64.0% | 62.4% | 62.7% | 57.4% | — | |
| Leverage & liquidity | |||||||
| Debt / equity | 1.52x | 2.09x | 1.99x | 2.61x | 2.16x | — | |
| Net debt / EBITDA | 0.53x | 0.66x | 0.73x | 0.82x | 0.82x | — | |
| Current ratio | 0.89x | 0.87x | 0.99x | 0.88x | 1.07x | — | |
| Interest coverage | — | — | 29.06x | 40.75x | 41.19x | — | |
| Profitability & operating | |||||||
| EBIT | 132,729 | 123,485 | 117,669 | 122,034 | 111,852 | +4.4% | |
| EBITDA | 144,427 | 134,930 | 129,188 | 133,138 | 123,136 | +4.1% | |
| Operating income | 133,050 | 123,216 | 114,301 | 119,437 | 108,949 | +5.1% | |
| Income before tax | 132,729 | 123,485 | 113,736 | 119,103 | 109,207 | +5.0% | |
| Net income | 112,010 | 93,736 | 96,995 | 99,803 | 94,680 | +4.3% | |
| Earnings per share | |||||||
| EPS (basic) | $7.49 | $6.11 | $6.16 | $6.15 | $5.67 | +7.2% | |
| EPS (diluted) | $7.46 | $6.08 | $6.13 | $6.11 | $5.61 | +7.4% | |
| Share count (millions) | |||||||
| Weighted avg shares outstanding | 14,949 | 15,344 | 15,744 | 16,216 | 16,701 | -2.7% | |
| Weighted avg shares outstanding (diluted) | 15,005 | 15,408 | 15,813 | 16,326 | 16,865 | -2.9% | |
| Balance sheet highlights | |||||||
| Net debt | 76,443 | 89,116 | 93,965 | 108,834 | 101,582 | -6.9% | |
| Total debt | 112,377 | 119,059 | 123,930 | 132,480 | 136,522 | -4.7% | |
| Total investments | 96,486 | 126,707 | 132,134 | 145,463 | 155,576 | -11.3% | |
| Total stockholders' equity | 73,733 | 56,950 | 62,146 | 50,672 | 63,090 | +4.0% | |
| Total assets | 359,241 | 364,980 | 352,583 | 352,755 | 351,002 | +0.6% | |
| Cash flow highlights | |||||||
| Free cash flow | 98,767 | 108,807 | 99,584 | 111,443 | 92,953 | +1.5% | |
| Operating cash flow | 111,482 | 118,254 | 110,543 | 122,151 | 104,038 | +1.7% | |
| Capital expenditure | (12,715) | (9,447) | (10,959) | (10,708) | (11,085) | — | |
| Net cash from operating activities | 111,482 | 118,254 | 110,543 | 122,151 | 104,038 | +1.7% | |
| Additional fields | |||||||
| Accrued Expenses | 8,919 | 0 | 0 | 0 | 0 | — | |