$376.64
Last price · USD
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 28 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 28,368 | 27,176 | 26,517 | 25,785 | 23,063 | +5.3% | |
| Cost of revenue | 14,560 | 14,279 | 14,133 | 13,792 | 12,149 | +4.6% | |
| Gross profit | 13,808 | 12,897 | 12,384 | 11,993 | 10,914 | +6.1% | |
| Operating expenses & income | |||||||
| Research & development | 3,570 | 3,233 | 3,102 | 2,771 | 2,485 | +9.5% | |
| General & administrative | 910 | 961 | 852 | 735 | 620 | +10.1% | |
| Selling & marketing | 858 | 836 | 776 | 703 | 609 | +8.9% | |
| SG&A (combined) | 1,768 | 1,797 | 1,628 | 1,438 | 1,229 | +9.5% | |
| Total operating expenses | 5,519 | 5,030 | 4,730 | 4,209 | 4,025 | +8.2% | |
| Cost and expenses | 20,079 | 19,309 | 18,863 | 17,997 | 16,174 | +5.6% | |
| Operating income | 8,289 | 7,867 | 7,654 | 7,788 | 6,889 | +4.7% | |
| Non-operating & other | |||||||
| Interest income | 0 | 532 | 300 | 39 | 118 | — | |
| Interest expense | 269 | 247 | 238 | 228 | 236 | +3.3% | |
| Net interest income | (269) | 285 | 62 | (189) | (118) | — | |
| Non-operating income (excl. interest) | (1,251) | (532) | (300) | (39) | (118) | — | |
| Other expenses | 181 | 0 | 0 | 0 | 311 | -12.7% | |
| Total other income (expenses), net | 982 | 285 | 62 | (189) | (118) | — | |
| Profitability | |||||||
| Depreciation & amortization | 435 | 392 | 515 | 444 | 394 | +2.5% | |
| Income before tax | 9,271 | 8,152 | 7,716 | 7,599 | 6,771 | +8.2% | |
| Income tax expense | 2,273 | 975 | 860 | 1,074 | 883 | +26.7% | |
| Net income from continuing operations | 6,998 | 7,177 | 6,856 | 6,525 | 5,888 | +4.4% | |
| Net income | 6,998 | 7,177 | 6,856 | 6,525 | 5,888 | +4.4% | |
| Bottom line net income | 6,998 | 7,177 | 6,856 | 6,525 | 5,888 | +4.4% | |
| Additional fields | |||||||
| Ebit | 9,540 | 8,399 | 7,954 | 7,827 | 7,007 | +8.0% | |
| Ebitda | 9,975 | 8,791 | 8,456 | 8,258 | 7,388 | +7.8% | |
| Eps | $8.71 | $8.68 | $8.16 | $7.49 | $6.47 | +7.7% | |
| Eps Diluted | $8.66 | $8.61 | $8.11 | $7.44 | $6.40 | +7.9% | |
| Weighted Average Shs Out | 804 | 827 | 840 | 871 | 910 | -3.0% | |
| Weighted Average Shs Out Dil | 808 | 834 | 845 | 877 | 919 | -3.2% | |