$284.60
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 26 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 61,160 | 56,334 | 54,318 | 58,054 | 56,197 | +2.1% | |
| Cost of revenue | 18,204 | 16,904 | 20,415 | 17,414 | 17,446 | +1.1% | |
| Gross profit | 42,956 | 39,430 | 33,903 | 40,640 | 38,751 | +2.6% | |
| Operating expenses & income | |||||||
| Research & development | 9,096 | 12,791 | 7,675 | 6,510 | 8,046 | +3.1% | |
| SG&A (combined) | 14,010 | 14,752 | 12,872 | 15,260 | 12,349 | +3.2% | |
| Total operating expenses | 22,865 | 30,293 | 21,146 | 22,523 | 20,827 | +2.4% | |
| Cost and expenses | 41,069 | 47,197 | 41,561 | 39,937 | 38,273 | +1.8% | |
| Operating income | 20,091 | 9,137 | 12,757 | 18,117 | 17,924 | +2.9% | |
| Non-operating & other | |||||||
| Interest income | 266 | 648 | 540 | 186 | 39 | +61.6% | |
| Interest expense | 2,893 | 2,808 | 2,224 | 2,230 | 2,423 | +4.5% | |
| Net interest income | (2,627) | (2,160) | (1,684) | (2,044) | (2,384) | — | |
| Non-operating income (excl. interest) | 10,601 | 2,613 | 4,283 | 2,410 | 2,512 | +43.3% | |
| Other expenses | (241) | 2,750 | 599 | 753 | 432 | — | |
| Total other income (expenses), net | (13,494) | (5,421) | (6,507) | (4,640) | (4,935) | — | |
| Profitability | |||||||
| Depreciation & amortization | 8,139 | 8,386 | 8,698 | 8,467 | 8,521 | -1.1% | |
| Income before tax | 6,597 | 3,716 | 6,250 | 13,477 | 12,989 | -15.6% | |
| Income tax expense | 2,364 | (570) | 1,377 | 1,632 | 1,440 | +13.2% | |
| Net income from continuing operations | 4,233 | 4,286 | 4,873 | 11,845 | 11,549 | -22.2% | |
| Net income | 4,226 | 4,278 | 4,863 | 11,836 | 11,542 | -22.2% | |
| Bottom line net income | 4,196 | 4,238 | 4,820 | 11,782 | 11,468 | -22.2% | |
| Additional fields | |||||||
| Ebit | 9,490 | 6,524 | 8,474 | 15,707 | 15,412 | -11.4% | |
| Ebitda | 17,629 | 14,910 | 17,172 | 24,174 | 23,933 | -7.4% | |
| Eps | $2.37 | $2.40 | $2.73 | $6.65 | $6.48 | -22.2% | |
| Eps Diluted | $2.37 | $2.39 | $2.72 | $6.63 | $6.45 | -22.1% | |
| Weighted Average Shs Out | 1,774 | 1,769 | 1,768 | 1,771 | 1,770 | +0.1% | |
| Weighted Average Shs Out Dil | 1,774 | 1,773 | 1,773 | 1,778 | 1,777 | 0.0% | |